Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.33% first-year return on $142k initial cash invested.
-8.33%
Cash On Cash
4.52%
Cap Rate
0.73
DSCR
$3,624
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $4,607 expenses = $983 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$4,607
Mortgage P&I
84%
$3,056
Property Taxes
3%
$104
Home Insurance
6%
$206
HOA
0%
$8
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$399