Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.42% first-year return on $142k initial cash invested.
-8.42%
Cash On Cash
4.68%
Cap Rate
0.73
DSCR
$4,143
Rent
-$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,143 income − $5,142 expenses = $999 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,920
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,143
Total Expenses
$5,142
Mortgage P&I
76%
$3,142
Property Taxes
7%
$301
Home Insurance
5%
$210
HOA
2%
$80
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456