Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.13% first-year return on $141k initial cash invested.
-6.13%
Cash On Cash
5.49%
Cap Rate
0.84
DSCR
$4,875
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,875 income − $5,595 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,859
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,875
Total Expenses
$5,595
Mortgage P&I
66%
$3,204
Property Taxes
11%
$524
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536