Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.01% first-year return on $138k initial cash invested.
-10.01%
Cash On Cash
4.32%
Cap Rate
0.67
DSCR
$3,612
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,612 income − $4,762 expenses = $1,150 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,711
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,612
Total Expenses
$4,762
Mortgage P&I
85%
$3,062
Property Taxes
7%
$264
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397