Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.59% first-year return on $139k initial cash invested.
-3.59%
Cash On Cash
5.56%
Cap Rate
0.92
DSCR
$4,474
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,474 income − $4,891 expenses = $417 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,474
Total Expenses
$4,891
Mortgage P&I
65%
$2,915
Property Taxes
6%
$249
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492