Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.41% first-year return on $138k initial cash invested.
-8.41%
Cash On Cash
4.41%
Cap Rate
0.72
DSCR
$3,424
Rent
-$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $4,390 expenses = $966 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,709
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,424
Total Expenses
$4,390
Mortgage P&I
85%
$2,926
Property Taxes
2%
$85
Home Insurance
6%
$206
HOA
0%
$8
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377