Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.78% first-year return on $142k initial cash invested.
-8.78%
Cash On Cash
4.84%
Cap Rate
0.73
DSCR
$4,350
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,350 income − $5,390 expenses = $1,040 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,913
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,350
Total Expenses
$5,390
Mortgage P&I
75%
$3,253
Property Taxes
10%
$446
Home Insurance
5%
$213
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478