Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.3% first-year return on $139k initial cash invested.
-4.3%
Cash On Cash
5.55%
Cap Rate
0.9
DSCR
$4,660
Rent
-$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,660 income − $5,157 expenses = $497 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,660
Total Expenses
$5,157
Mortgage P&I
64%
$2,969
Property Taxes
4%
$188
Home Insurance
4%
$201
HOA
5%
$215
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513