Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.78% first-year return on $138k initial cash invested.
-5.78%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$4,827
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,827 income − $5,493 expenses = $666 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,729
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,827
Total Expenses
$5,493
Mortgage P&I
59%
$2,855
Property Taxes
16%
$794
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531