Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.4% first-year return on $139k initial cash invested.
-0.4%
Cash On Cash
6.26%
Cap Rate
1.05
DSCR
$4,932
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,932 income − $4,978 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,751
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,932
Total Expenses
$4,978
Mortgage P&I
58%
$2,848
Property Taxes
5%
$226
Home Insurance
4%
$210
HOA
0%
$17
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543