Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.72% first-year return on $139k initial cash invested.
-8.72%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$4,593
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,593 income − $5,607 expenses = $1,014 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,784
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,593
Total Expenses
$5,607
Mortgage P&I
64%
$2,918
Property Taxes
16%
$714
Home Insurance
4%
$203
HOA
5%
$210
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505