Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.62% first-year return on $138k initial cash invested.
-2.62%
Cash On Cash
5.75%
Cap Rate
0.96
DSCR
$4,498
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,498 income − $4,798 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,697
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,498
Total Expenses
$4,798
Mortgage P&I
63%
$2,852
Property Taxes
5%
$216
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495