Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.3% first-year return on $138k initial cash invested.
-8.3%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$4,244
Rent
-$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $5,198 expenses = $954 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,708
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,244
Total Expenses
$5,198
Mortgage P&I
65%
$2,777
Property Taxes
18%
$754
Home Insurance
5%
$203
HOA
0%
$21
Property Management
12%
$509
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467