Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.53% first-year return on $138k initial cash invested.
-3.53%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$4,419
Rent
-$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $4,826 expenses = $407 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,728
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,419
Total Expenses
$4,826
Mortgage P&I
64%
$2,834
Property Taxes
6%
$272
Home Insurance
4%
$196
HOA
0%
$21
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486