Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.72% first-year return on $138k initial cash invested.
-6.72%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$4,254
Rent
-$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,254 income − $5,029 expenses = $775 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,730
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,254
Total Expenses
$5,029
Mortgage P&I
67%
$2,866
Property Taxes
12%
$516
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468