Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.83% first-year return on $139k initial cash invested.
-1.83%
Cash On Cash
5.88%
Cap Rate
0.99
DSCR
$4,575
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,575 income − $4,788 expenses = $213 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,785
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,575
Total Expenses
$4,788
Mortgage P&I
63%
$2,865
Property Taxes
3%
$154
Home Insurance
5%
$214
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503