Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.46% first-year return on $139k initial cash invested.
-3.46%
Cash On Cash
5.44%
Cap Rate
0.92
DSCR
$4,478
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $4,880 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,780
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,478
Total Expenses
$4,880
Mortgage P&I
63%
$2,843
Property Taxes
7%
$305
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493