Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.03% first-year return on $138k initial cash invested.
-4.03%
Cash On Cash
5.57%
Cap Rate
0.9
DSCR
$4,302
Rent
-$462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,302 income − $4,764 expenses = $462 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,302
Total Expenses
$4,764
Mortgage P&I
68%
$2,933
Property Taxes
4%
$160
Home Insurance
5%
$200
HOA
0%
$9
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473