Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.35% first-year return on $138k initial cash invested.
-7.35%
Cash On Cash
4.71%
Cap Rate
0.76
DSCR
$3,788
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $4,634 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,716
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,788
Total Expenses
$4,634
Mortgage P&I
78%
$2,938
Property Taxes
5%
$203
Home Insurance
5%
$203
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417