Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.16% first-year return on $139k initial cash invested.
-6.16%
Cash On Cash
5.47%
Cap Rate
0.84
DSCR
$4,910
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,910 income − $5,624 expenses = $714 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,765
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,910
Total Expenses
$5,624
Mortgage P&I
64%
$3,146
Property Taxes
12%
$605
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540