Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.09% first-year return on $139k initial cash invested.
-2.09%
Cash On Cash
5.7%
Cap Rate
0.98
DSCR
$4,838
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,838 income − $5,080 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,775
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,838
Total Expenses
$5,080
Mortgage P&I
58%
$2,790
Property Taxes
9%
$434
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532