Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.49% first-year return on $138k initial cash invested.
-4.49%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$4,176
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,176 income − $4,694 expenses = $518 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,735
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,176
Total Expenses
$4,694
Mortgage P&I
69%
$2,879
Property Taxes
5%
$190
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459