Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.31% first-year return on $139k initial cash invested.
-6.31%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$3,969
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,969 income − $4,701 expenses = $732 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,768
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,969
Total Expenses
$4,701
Mortgage P&I
73%
$2,898
Property Taxes
6%
$248
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437