Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.23% first-year return on $139k initial cash invested.
-1.23%
Cash On Cash
6.28%
Cap Rate
1.03
DSCR
$6,128
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,128 income − $6,271 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,772
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,128
Total Expenses
$6,271
Mortgage P&I
48%
$2,921
Property Taxes
15%
$941
Home Insurance
3%
$205
HOA
2%
$121
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674