Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.92% first-year return on $138k initial cash invested.
-4.92%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$4,636
Rent
-$565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,636 income − $5,201 expenses = $565 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,702
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,636
Total Expenses
$5,201
Mortgage P&I
61%
$2,849
Property Taxes
12%
$576
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510