Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.89% first-year return on $138k initial cash invested.
-14.89%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$2,334
Rent
-$1,709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,334 income − $4,043 expenses = $1,709 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$4,043
Mortgage P&I
123%
$2,882
Property Taxes
7%
$168
Home Insurance
9%
$200
HOA
0%
$0
Property Management
12%
$280
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$257