Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.78% first-year return on $139k initial cash invested.
-6.78%
Cash On Cash
5.3%
Cap Rate
0.81
DSCR
$4,310
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,310 income − $5,095 expenses = $785 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,761
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,310
Total Expenses
$5,095
Mortgage P&I
73%
$3,156
Property Taxes
6%
$247
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474