Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.12% first-year return on $139k initial cash invested.
-7.12%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$4,599
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,599 income − $5,424 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,762
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,599
Total Expenses
$5,424
Mortgage P&I
62%
$2,863
Property Taxes
17%
$777
Home Insurance
5%
$220
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506