Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.64% first-year return on $138k initial cash invested.
-4.64%
Cash On Cash
5.28%
Cap Rate
0.88
DSCR
$4,758
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,758 income − $5,291 expenses = $533 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%
$5,703
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,758
Total Expenses
$5,291
Mortgage P&I
60%
$2,852
Property Taxes
13%
$626
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523