Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.94% first-year return on $138k initial cash invested.
-4.94%
Cash On Cash
5.16%
Cap Rate
0.87
DSCR
$4,791
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,791 income − $5,357 expenses = $566 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,695
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,791
Total Expenses
$5,357
Mortgage P&I
59%
$2,821
Property Taxes
15%
$700
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527