Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.6% first-year return on $138k initial cash invested.
-9.6%
Cash On Cash
4.6%
Cap Rate
0.7
DSCR
$4,532
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,532 income − $5,637 expenses = $1,105 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,717
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,532
Total Expenses
$5,637
Mortgage P&I
69%
$3,117
Property Taxes
14%
$650
Home Insurance
5%
$205
HOA
3%
$124
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499