Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.4% first-year return on $142k initial cash invested.
-6.4%
Cash On Cash
4.9%
Cap Rate
0.8
DSCR
$4,119
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,119 income − $4,876 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,899
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$4,876
Mortgage P&I
73%
$3,003
Property Taxes
5%
$224
Home Insurance
5%
$206
HOA
1%
$42
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453