Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.38% first-year return on $138k initial cash invested.
-2.38%
Cash On Cash
5.75%
Cap Rate
0.97
DSCR
$4,918
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,918 income − $5,192 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,918
Total Expenses
$5,192
Mortgage P&I
57%
$2,820
Property Taxes
11%
$564
Home Insurance
3%
$135
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541