Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.11% first-year return on $139k initial cash invested.
-5.11%
Cash On Cash
5.19%
Cap Rate
0.86
DSCR
$4,750
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,750 income − $5,340 expenses = $590 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%
$5,745
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,750
Total Expenses
$5,340
Mortgage P&I
61%
$2,887
Property Taxes
13%
$628
Home Insurance
4%
$201
HOA
0%
$10
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522