Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.8% first-year return on $142k initial cash invested.
-5.8%
Cash On Cash
4.93%
Cap Rate
0.82
DSCR
$4,126
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,126 income − $4,813 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,907
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,126
Total Expenses
$4,813
Mortgage P&I
71%
$2,948
Property Taxes
4%
$156
Home Insurance
7%
$306
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454