Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.38% first-year return on $139k initial cash invested.
-1.38%
Cash On Cash
6.04%
Cap Rate
1.01
DSCR
$5,086
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,086 income − $5,246 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,782
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,086
Total Expenses
$5,246
Mortgage P&I
56%
$2,868
Property Taxes
6%
$329
Home Insurance
4%
$199
HOA
2%
$122
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559