Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.35% first-year return on $141k initial cash invested.
-11.35%
Cash On Cash
4.12%
Cap Rate
0.63
DSCR
$4,017
Rent
-$1,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,017 income − $5,351 expenses = $1,334 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,858
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,017
Total Expenses
$5,351
Mortgage P&I
79%
$3,186
Property Taxes
14%
$559
Home Insurance
5%
$210
HOA
1%
$29
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442