Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $138k initial cash invested.
-5.89%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$4,473
Rent
-$679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,473 income − $5,152 expenses = $679 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,730
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,473
Total Expenses
$5,152
Mortgage P&I
64%
$2,868
Property Taxes
13%
$561
Home Insurance
5%
$202
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492