Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.71% first-year return on $138k initial cash invested.
-6.71%
Cash On Cash
4.79%
Cap Rate
0.79
DSCR
$3,784
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,784 income − $4,558 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,735
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,784
Total Expenses
$4,558
Mortgage P&I
77%
$2,914
Property Taxes
4%
$149
Home Insurance
6%
$209
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416