Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.24% first-year return on $138k initial cash invested.
-1.24%
Cash On Cash
6.2%
Cap Rate
1.02
DSCR
$5,172
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,172 income − $5,315 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,729
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,172
Total Expenses
$5,315
Mortgage P&I
56%
$2,896
Property Taxes
9%
$457
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$569