Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.1% first-year return on $138k initial cash invested.
-0.1%
Cash On Cash
6.47%
Cap Rate
1.07
DSCR
$5,462
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,462 income − $5,474 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,723
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,462
Total Expenses
$5,474
Mortgage P&I
53%
$2,879
Property Taxes
10%
$565
Home Insurance
3%
$174
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$601