Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.64% first-year return on $139k initial cash invested.
-6.64%
Cash On Cash
4.85%
Cap Rate
0.79
DSCR
$4,044
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,044 income − $4,813 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,760
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,044
Total Expenses
$4,813
Mortgage P&I
73%
$2,934
Property Taxes
7%
$296
Home Insurance
5%
$208
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445