Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.44% first-year return on $138k initial cash invested.
-10.44%
Cash On Cash
4.49%
Cap Rate
0.67
DSCR
$4,089
Rent
-$1,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,089 income − $5,285 expenses = $1,196 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,089
Total Expenses
$5,285
Mortgage P&I
77%
$3,161
Property Taxes
11%
$461
Home Insurance
5%
$202
HOA
2%
$69
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450