Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $138k initial cash invested.
-6.56%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$4,264
Rent
-$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,264 income − $5,016 expenses = $752 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,691
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,264
Total Expenses
$5,016
Mortgage P&I
68%
$2,895
Property Taxes
10%
$432
Home Insurance
5%
$203
HOA
1%
$35
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$469