Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.74% first-year return on $139k initial cash invested.
-3.74%
Cash On Cash
6.06%
Cap Rate
0.92
DSCR
$4,928
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,928 income − $5,363 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,783
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,928
Total Expenses
$5,363
Mortgage P&I
64%
$3,160
Property Taxes
6%
$318
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542