Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.46% first-year return on $139k initial cash invested.
-1.46%
Cash On Cash
6.14%
Cap Rate
1.02
DSCR
$5,490
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,490 income − $5,659 expenses = $169 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%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,490
Total Expenses
$5,659
Mortgage P&I
53%
$2,890
Property Taxes
13%
$700
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604