Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.26% first-year return on $138k initial cash invested.
-6.26%
Cash On Cash
5.28%
Cap Rate
0.83
DSCR
$5,229
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,229 income − $5,951 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,734
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,229
Total Expenses
$5,951
Mortgage P&I
58%
$3,036
Property Taxes
18%
$937
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575