Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $139k initial cash invested.
-6.05%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$4,324
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,324 income − $5,023 expenses = $699 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,744
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,324
Total Expenses
$5,023
Mortgage P&I
65%
$2,822
Property Taxes
12%
$531
Home Insurance
5%
$199
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476