Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.17% first-year return on $139k initial cash invested.
-6.17%
Cash On Cash
4.99%
Cap Rate
0.82
DSCR
$4,638
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,638 income − $5,350 expenses = $712 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,742
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,638
Total Expenses
$5,350
Mortgage P&I
63%
$2,914
Property Taxes
14%
$645
Home Insurance
4%
$203
HOA
0%
$10
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$510