Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.01% first-year return on $138k initial cash invested.
-17.01%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$2,403
Rent
-$1,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $4,355 expenses = $1,952 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%
$5,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$4,355
Mortgage P&I
119%
$2,855
Property Taxes
20%
$484
Home Insurance
8%
$200
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264