Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.5% first-year return on $138k initial cash invested.
-2.5%
Cash On Cash
6.14%
Cap Rate
0.98
DSCR
$5,636
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,636 income − $5,923 expenses = $287 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,714
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,636
Total Expenses
$5,923
Mortgage P&I
53%
$2,986
Property Taxes
9%
$487
Home Insurance
4%
$210
HOA
6%
$325
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620