Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.73% first-year return on $139k initial cash invested.
-5.73%
Cash On Cash
5%
Cap Rate
0.84
DSCR
$4,770
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,770 income − $5,433 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,751
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,770
Total Expenses
$5,433
Mortgage P&I
60%
$2,870
Property Taxes
16%
$773
Home Insurance
4%
$168
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525