Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.01% first-year return on $138k initial cash invested.
-4.01%
Cash On Cash
5.95%
Cap Rate
0.92
DSCR
$5,151
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,151 income − $5,613 expenses = $462 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%
$5,724
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,151
Total Expenses
$5,613
Mortgage P&I
60%
$3,096
Property Taxes
11%
$564
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567