Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.64% first-year return on $141k initial cash invested.
-10.64%
Cash On Cash
4.42%
Cap Rate
0.67
DSCR
$4,203
Rent
-$1,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,203 income − $5,457 expenses = $1,254 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,879
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,203
Total Expenses
$5,457
Mortgage P&I
77%
$3,251
Property Taxes
14%
$572
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462