Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.21% first-year return on $139k initial cash invested.
-5.21%
Cash On Cash
5.01%
Cap Rate
0.85
DSCR
$4,658
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,658 income − $5,262 expenses = $604 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,769
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,658
Total Expenses
$5,262
Mortgage P&I
61%
$2,825
Property Taxes
14%
$648
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512