Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.66% first-year return on $138k initial cash invested.
-9.66%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$4,227
Rent
-$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,227 income − $5,341 expenses = $1,114 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,731
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,227
Total Expenses
$5,341
Mortgage P&I
66%
$2,803
Property Taxes
20%
$865
Home Insurance
5%
$208
HOA
1%
$28
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465