Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.69% first-year return on $138k initial cash invested.
-8.69%
Cash On Cash
4.34%
Cap Rate
0.71
DSCR
$4,318
Rent
-$1,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,318 income − $5,318 expenses = $1,000 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,722
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,318
Total Expenses
$5,318
Mortgage P&I
67%
$2,896
Property Taxes
17%
$752
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475