Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.44% first-year return on $141k initial cash invested.
-5.44%
Cash On Cash
5.75%
Cap Rate
0.86
DSCR
$4,809
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,809 income − $5,446 expenses = $637 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,836
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,809
Total Expenses
$5,446
Mortgage P&I
67%
$3,242
Property Taxes
7%
$360
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529