Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.42% first-year return on $138k initial cash invested.
-8.42%
Cash On Cash
4.61%
Cap Rate
0.74
DSCR
$4,431
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,431 income − $5,402 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,732
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,431
Total Expenses
$5,402
Mortgage P&I
68%
$2,998
Property Taxes
16%
$689
Home Insurance
5%
$209
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487