Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $138k initial cash invested.
-5.89%
Cash On Cash
5.13%
Cap Rate
0.83
DSCR
$4,161
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,161 income − $4,837 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,704
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$4,837
Mortgage P&I
71%
$2,949
Property Taxes
7%
$271
Home Insurance
5%
$203
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458