Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.9% first-year return on $142k initial cash invested.
-4.9%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$4,614
Rent
-$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,614 income − $5,195 expenses = $581 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,921
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,614
Total Expenses
$5,195
Mortgage P&I
65%
$2,985
Property Taxes
9%
$435
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$138
Maintenance
4%
$185
Other
11%
$508