Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $138k initial cash invested.
-8.6%
Cash On Cash
4.88%
Cap Rate
0.74
DSCR
$4,371
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,371 income − $5,359 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,707
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,371
Total Expenses
$5,359
Mortgage P&I
72%
$3,133
Property Taxes
12%
$536
Home Insurance
5%
$203
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481