Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.79% first-year return on $139k initial cash invested.
-7.79%
Cash On Cash
5.16%
Cap Rate
0.78
DSCR
$5,262
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,262 income − $6,161 expenses = $899 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,741
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,262
Total Expenses
$6,161
Mortgage P&I
60%
$3,156
Property Taxes
18%
$953
Home Insurance
4%
$206
HOA
1%
$58
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$579