Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.82% first-year return on $138k initial cash invested.
-4.82%
Cash On Cash
5.36%
Cap Rate
0.88
DSCR
$4,812
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,812 income − $5,366 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,707
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,812
Total Expenses
$5,366
Mortgage P&I
60%
$2,910
Property Taxes
13%
$621
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529