Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.59% first-year return on $138k initial cash invested.
-4.59%
Cash On Cash
5.48%
Cap Rate
0.89
DSCR
$5,163
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,163 income − $5,693 expenses = $530 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,738
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,163
Total Expenses
$5,693
Mortgage P&I
57%
$2,941
Property Taxes
15%
$799
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568