Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.78% first-year return on $142k initial cash invested.
-1.78%
Cash On Cash
5.97%
Cap Rate
1
DSCR
$4,992
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,992 income − $5,203 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,925
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,992
Total Expenses
$5,203
Mortgage P&I
59%
$2,957
Property Taxes
7%
$330
Home Insurance
4%
$210
HOA
0%
$8
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549