Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.46% first-year return on $138k initial cash invested.
-5.46%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$3,912
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $4,542 expenses = $630 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%
$5,732
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,912
Total Expenses
$4,542
Mortgage P&I
73%
$2,863
Property Taxes
4%
$141
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430