Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.51% first-year return on $138k initial cash invested.
-8.51%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$3,238
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $4,214 expenses = $976 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,238
Total Expenses
$4,214
Mortgage P&I
86%
$2,795
Property Taxes
4%
$117
Home Insurance
6%
$200
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356