Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.44% first-year return on $139k initial cash invested.
-6.44%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$4,494
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,494 income − $5,239 expenses = $745 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
$4,494
Total Expenses
$5,239
Mortgage P&I
64%
$2,895
Property Taxes
14%
$615
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494