Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.66% first-year return on $127k initial cash invested.
-7.66%
Cash On Cash
5.44%
Cap Rate
0.81
DSCR
$4,550
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,550 income − $5,359 expenses = $809 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$115k
Closing costs
1%
$5,746
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$4,550
Total Expenses
$5,359
Mortgage P&I
71%
$3,232
Property Taxes
8%
$380
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500