Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.63% first-year return on $138k initial cash invested.
-10.63%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$3,378
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,378 income − $4,597 expenses = $1,219 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,695
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,378
Total Expenses
$4,597
Mortgage P&I
84%
$2,840
Property Taxes
7%
$230
Home Insurance
6%
$206
HOA
5%
$173
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372