Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.36% first-year return on $138k initial cash invested.
-0.36%
Cash On Cash
6.29%
Cap Rate
1.06
DSCR
$5,082
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,082 income − $5,123 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,710
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,082
Total Expenses
$5,123
Mortgage P&I
56%
$2,832
Property Taxes
6%
$313
Home Insurance
4%
$210
HOA
1%
$41
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559