Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.7% first-year return on $142k initial cash invested.
-4.7%
Cash On Cash
5.4%
Cap Rate
0.88
DSCR
$4,779
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,779 income − $5,337 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,926
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,779
Total Expenses
$5,337
Mortgage P&I
63%
$3,034
Property Taxes
10%
$469
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526