Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.71% first-year return on $138k initial cash invested.
-1.71%
Cash On Cash
6.14%
Cap Rate
1
DSCR
$4,916
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,916 income − $5,112 expenses = $196 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,916
Total Expenses
$5,112
Mortgage P&I
59%
$2,913
Property Taxes
7%
$327
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$147
Maintenance
4%
$197
Other
11%
$541