Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.35% first-year return on $134k initial cash invested.
-5.35%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$4,646
Rent
-$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,646 income − $5,242 expenses = $596 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$116k
Closing costs
1%
$5,792
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,646
Total Expenses
$5,242
Mortgage P&I
62%
$2,876
Property Taxes
13%
$583
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511