Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.95% first-year return on $138k initial cash invested.
-2.95%
Cash On Cash
6.02%
Cap Rate
0.96
DSCR
$5,307
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,307 income − $5,645 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,701
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,307
Total Expenses
$5,645
Mortgage P&I
56%
$2,987
Property Taxes
12%
$653
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584