Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.78% first-year return on $139k initial cash invested.
-7.78%
Cash On Cash
4.82%
Cap Rate
0.76
DSCR
$4,350
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,350 income − $5,253 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,773
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,350
Total Expenses
$5,253
Mortgage P&I
70%
$3,048
Property Taxes
12%
$522
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478