Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.87% first-year return on $139k initial cash invested.
-3.87%
Cash On Cash
5.35%
Cap Rate
0.91
DSCR
$4,952
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,952 income − $5,400 expenses = $448 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,759
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,952
Total Expenses
$5,400
Mortgage P&I
57%
$2,819
Property Taxes
2%
$120
Home Insurance
4%
$205
HOA
12%
$572
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545