Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.49% first-year return on $139k initial cash invested.
-3.49%
Cash On Cash
5.7%
Cap Rate
0.93
DSCR
$5,204
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,204 income − $5,607 expenses = $403 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,739
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,204
Total Expenses
$5,607
Mortgage P&I
56%
$2,920
Property Taxes
14%
$711
Home Insurance
4%
$208
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572