Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.85% first-year return on $141k initial cash invested.
-11.85%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$4,684
Rent
-$1,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,684 income − $6,080 expenses = $1,396 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,875
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,684
Total Expenses
$6,080
Mortgage P&I
64%
$2,982
Property Taxes
21%
$984
Home Insurance
4%
$182
HOA
7%
$340
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515