Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.22% first-year return on $138k initial cash invested.
-7.22%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$4,774
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,774 income − $5,603 expenses = $829 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,705
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,774
Total Expenses
$5,603
Mortgage P&I
60%
$2,857
Property Taxes
15%
$707
Home Insurance
4%
$214
HOA
4%
$202
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$525