Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.89% first-year return on $138k initial cash invested.
-7.89%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$3,716
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,716 income − $4,624 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,720
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,716
Total Expenses
$4,624
Mortgage P&I
77%
$2,849
Property Taxes
7%
$270
Home Insurance
6%
$215
HOA
1%
$26
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409