Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.37% first-year return on $139k initial cash invested.
-2.37%
Cash On Cash
6.02%
Cap Rate
0.98
DSCR
$5,760
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,760 income − $6,035 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,760
Total Expenses
$6,035
Mortgage P&I
51%
$2,947
Property Taxes
15%
$846
Home Insurance
4%
$203
HOA
1%
$81
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$634