Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.74% first-year return on $139k initial cash invested.
-4.74%
Cash On Cash
5.32%
Cap Rate
0.88
DSCR
$4,920
Rent
-$549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,920 income − $5,469 expenses = $549 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,756
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,920
Total Expenses
$5,469
Mortgage P&I
59%
$2,905
Property Taxes
14%
$688
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541