Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.41% first-year return on $138k initial cash invested.
-3.41%
Cash On Cash
5.66%
Cap Rate
0.94
DSCR
$5,674
Rent
-$391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,674 income − $6,065 expenses = $391 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,697
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,674
Total Expenses
$6,065
Mortgage P&I
50%
$2,850
Property Taxes
12%
$686
Home Insurance
4%
$201
HOA
7%
$399
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624