Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.87% first-year return on $139k initial cash invested.
-4.87%
Cash On Cash
5.23%
Cap Rate
0.87
DSCR
$4,880
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,880 income − $5,443 expenses = $563 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%
$5,746
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,880
Total Expenses
$5,443
Mortgage P&I
59%
$2,872
Property Taxes
15%
$712
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537