Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.55% first-year return on $138k initial cash invested.
-1.55%
Cash On Cash
6.42%
Cap Rate
1.01
DSCR
$5,532
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,532 income − $5,710 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.9%
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
$5,532
Total Expenses
$5,710
Mortgage P&I
55%
$3,019
Property Taxes
11%
$609
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609