Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.07% first-year return on $138k initial cash invested.
-10.07%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$3,884
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $5,039 expenses = $1,155 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$5,039
Mortgage P&I
75%
$2,899
Property Taxes
16%
$620
Home Insurance
5%
$200
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427