Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.36% first-year return on $138k initial cash invested.
-7.36%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$3,902
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,902 income − $4,750 expenses = $848 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,723
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,902
Total Expenses
$4,750
Mortgage P&I
73%
$2,841
Property Taxes
10%
$382
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429