Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.64% first-year return on $139k initial cash invested.
-7.64%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$3,990
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,990 income − $4,872 expenses = $882 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%
$5,742
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,990
Total Expenses
$4,872
Mortgage P&I
73%
$2,893
Property Taxes
10%
$418
Home Insurance
5%
$203
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439