Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.56% first-year return on $138k initial cash invested.
-1.56%
Cash On Cash
6.05%
Cap Rate
1.01
DSCR
$5,008
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,008 income − $5,187 expenses = $179 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%
$5,709
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,008
Total Expenses
$5,187
Mortgage P&I
57%
$2,858
Property Taxes
7%
$372
Home Insurance
4%
$205
HOA
1%
$50
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551