Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.12% first-year return on $139k initial cash invested.
-0.12%
Cash On Cash
7.11%
Cap Rate
1.08
DSCR
$6,476
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,476 income − $6,490 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,476
Total Expenses
$6,490
Mortgage P&I
49%
$3,161
Property Taxes
7%
$462
Home Insurance
3%
$214
HOA
7%
$452
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712