Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $139k initial cash invested.
-6.52%
Cash On Cash
4.55%
Cap Rate
0.78
DSCR
$3,624
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $4,378 expenses = $754 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,747
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$4,378
Mortgage P&I
77%
$2,788
Property Taxes
4%
$149
Home Insurance
6%
$208
HOA
0%
$0
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399