Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.47% first-year return on $139k initial cash invested.
-8.47%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$4,839
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,839 income − $5,818 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,839
Total Expenses
$5,818
Mortgage P&I
60%
$2,910
Property Taxes
20%
$978
Home Insurance
4%
$201
HOA
2%
$83
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532