Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.01% first-year return on $139k initial cash invested.
-4.01%
Cash On Cash
5.44%
Cap Rate
0.9
DSCR
$4,677
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,677 income − $5,142 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,769
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,677
Total Expenses
$5,142
Mortgage P&I
62%
$2,891
Property Taxes
9%
$424
Home Insurance
4%
$205
HOA
1%
$33
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514