Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.41% first-year return on $141k initial cash invested.
-5.41%
Cash On Cash
4.97%
Cap Rate
0.84
DSCR
$4,683
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,683 income − $5,320 expenses = $637 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,876
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,683
Total Expenses
$5,320
Mortgage P&I
62%
$2,883
Property Taxes
12%
$560
Home Insurance
4%
$201
HOA
2%
$85
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515