Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.69% first-year return on $139k initial cash invested.
-4.69%
Cash On Cash
5.04%
Cap Rate
0.86
DSCR
$4,122
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,122 income − $4,664 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,122
Total Expenses
$4,664
Mortgage P&I
68%
$2,790
Property Taxes
7%
$271
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453