Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.01% first-year return on $138k initial cash invested.
-2.01%
Cash On Cash
6.52%
Cap Rate
1
DSCR
$5,892
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,892 income − $6,124 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,723
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,892
Total Expenses
$6,124
Mortgage P&I
53%
$3,104
Property Taxes
13%
$739
Home Insurance
4%
$210
HOA
1%
$67
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648