Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.75% first-year return on $138k initial cash invested.
-5.75%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$4,032
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,032 income − $4,693 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,713
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,032
Total Expenses
$4,693
Mortgage P&I
71%
$2,862
Property Taxes
6%
$259
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444