Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.14% first-year return on $138k initial cash invested.
-5.14%
Cash On Cash
5.65%
Cap Rate
0.87
DSCR
$4,916
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,916 income − $5,506 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,704
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,916
Total Expenses
$5,506
Mortgage P&I
63%
$3,078
Property Taxes
11%
$556
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$147
Maintenance
4%
$197
Other
11%
$541