Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.38% first-year return on $139k initial cash invested.
-4.38%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$5,264
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,264 income − $5,773 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,778
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,264
Total Expenses
$5,773
Mortgage P&I
55%
$2,880
Property Taxes
18%
$927
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579