Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.95% first-year return on $138k initial cash invested.
-4.95%
Cash On Cash
5.47%
Cap Rate
0.87
DSCR
$4,540
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,540 income − $5,107 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,691
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,540
Total Expenses
$5,107
Mortgage P&I
66%
$2,980
Property Taxes
8%
$382
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499