Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.11% first-year return on $138k initial cash invested.
-10.11%
Cash On Cash
4.2%
Cap Rate
0.67
DSCR
$3,957
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $5,117 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,698
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,957
Total Expenses
$5,117
Mortgage P&I
76%
$2,994
Property Taxes
14%
$541
Home Insurance
5%
$199
HOA
1%
$38
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435