Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.63% first-year return on $141k initial cash invested.
-5.63%
Cash On Cash
5.11%
Cap Rate
0.84
DSCR
$4,564
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,564 income − $5,225 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,856
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,564
Total Expenses
$5,225
Mortgage P&I
65%
$2,974
Property Taxes
11%
$492
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502