Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.44% first-year return on $138k initial cash invested.
-4.44%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$4,398
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,398 income − $4,909 expenses = $511 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,720
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,398
Total Expenses
$4,909
Mortgage P&I
64%
$2,835
Property Taxes
8%
$370
Home Insurance
5%
$208
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484