Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.16% first-year return on $142k initial cash invested.
-7.16%
Cash On Cash
4.75%
Cap Rate
0.78
DSCR
$4,419
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,419 income − $5,266 expenses = $847 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%
$5,898
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,419
Total Expenses
$5,266
Mortgage P&I
68%
$3,006
Property Taxes
12%
$524
Home Insurance
5%
$208
HOA
1%
$25
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486