Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.19% first-year return on $138k initial cash invested.
-5.19%
Cash On Cash
5.22%
Cap Rate
0.86
DSCR
$4,680
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,680 income − $5,277 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,717
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,680
Total Expenses
$5,277
Mortgage P&I
62%
$2,899
Property Taxes
13%
$586
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515