Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.91% first-year return on $139k initial cash invested.
-4.91%
Cash On Cash
5.73%
Cap Rate
0.88
DSCR
$4,500
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,500 income − $5,068 expenses = $568 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,500
Total Expenses
$5,068
Mortgage P&I
70%
$3,135
Property Taxes
4%
$194
Home Insurance
5%
$209
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495