Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.12% first-year return on $139k initial cash invested.
-5.12%
Cash On Cash
5.09%
Cap Rate
0.86
DSCR
$4,593
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,593 income − $5,186 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,762
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,593
Total Expenses
$5,186
Mortgage P&I
62%
$2,851
Property Taxes
13%
$589
Home Insurance
4%
$184
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505