Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4% first-year return on $141k initial cash invested.
-4%
Cash On Cash
5.41%
Cap Rate
0.9
DSCR
$4,632
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,632 income − $5,102 expenses = $470 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,849
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,632
Total Expenses
$5,102
Mortgage P&I
63%
$2,923
Property Taxes
7%
$316
Home Insurance
4%
$205
HOA
2%
$83
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510