Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.66% first-year return on $139k initial cash invested.
-6.66%
Cash On Cash
4.7%
Cap Rate
0.79
DSCR
$4,551
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,551 income − $5,323 expenses = $772 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,763
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,551
Total Expenses
$5,323
Mortgage P&I
63%
$2,849
Property Taxes
13%
$609
Home Insurance
4%
$200
HOA
3%
$117
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501