Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.59% first-year return on $139k initial cash invested.
-5.59%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$3,770
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,770 income − $4,416 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,770
Total Expenses
$4,416
Mortgage P&I
76%
$2,850
Property Taxes
2%
$83
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415