Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.43% first-year return on $138k initial cash invested.
-3.43%
Cash On Cash
5.68%
Cap Rate
0.93
DSCR
$4,845
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,845 income − $5,240 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,726
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,845
Total Expenses
$5,240
Mortgage P&I
60%
$2,910
Property Taxes
10%
$482
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533