Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.74% first-year return on $138k initial cash invested.
-11.74%
Cash On Cash
4.02%
Cap Rate
0.61
DSCR
$3,734
Rent
-$1,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $5,080 expenses = $1,346 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,697
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$5,080
Mortgage P&I
83%
$3,106
Property Taxes
13%
$500
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411