Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.62% first-year return on $139k initial cash invested.
-2.62%
Cash On Cash
5.83%
Cap Rate
0.96
DSCR
$4,882
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,882 income − $5,185 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,757
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,882
Total Expenses
$5,185
Mortgage P&I
60%
$2,905
Property Taxes
8%
$411
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537