Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.56% first-year return on $139k initial cash invested.
-5.56%
Cash On Cash
5.12%
Cap Rate
0.84
DSCR
$4,614
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,614 income − $5,258 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,761
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,614
Total Expenses
$5,258
Mortgage P&I
63%
$2,919
Property Taxes
12%
$564
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$138
Maintenance
4%
$185
Other
11%
$508