Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.88% first-year return on $139k initial cash invested.
-0.88%
Cash On Cash
6.29%
Cap Rate
1.03
DSCR
$5,030
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,030 income − $5,132 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,743
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,030
Total Expenses
$5,132
Mortgage P&I
58%
$2,913
Property Taxes
6%
$296
Home Insurance
4%
$210
HOA
0%
$3
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553