Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.69% first-year return on $138k initial cash invested.
-1.69%
Cash On Cash
6.01%
Cap Rate
1
DSCR
$5,184
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,184 income − $5,379 expenses = $195 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,724
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,184
Total Expenses
$5,379
Mortgage P&I
55%
$2,854
Property Taxes
11%
$563
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$570