Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.91% first-year return on $138k initial cash invested.
-8.91%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$3,292
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $4,318 expenses = $1,026 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,726
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$4,318
Mortgage P&I
88%
$2,882
Property Taxes
3%
$108
Home Insurance
6%
$205
HOA
0%
$3
Property Management
12%
$395
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$362