Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.52% first-year return on $138k initial cash invested.
-5.52%
Cash On Cash
5.7%
Cap Rate
0.87
DSCR
$5,552
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,552 income − $6,188 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,727
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,552
Total Expenses
$6,188
Mortgage P&I
56%
$3,132
Property Taxes
12%
$665
Home Insurance
4%
$206
HOA
5%
$297
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611