Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.76% first-year return on $139k initial cash invested.
-7.76%
Cash On Cash
4.31%
Cap Rate
0.73
DSCR
$3,642
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $4,544 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,784
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$4,544
Mortgage P&I
78%
$2,834
Property Taxes
6%
$202
Home Insurance
6%
$215
HOA
1%
$54
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401