Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.32% first-year return on $141k initial cash invested.
-5.32%
Cash On Cash
4.94%
Cap Rate
0.84
DSCR
$4,044
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,044 income − $4,670 expenses = $626 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,870
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,044
Total Expenses
$4,670
Mortgage P&I
71%
$2,880
Property Taxes
5%
$202
Home Insurance
5%
$213
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445