Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.28% first-year return on $141k initial cash invested.
-7.28%
Cash On Cash
4.76%
Cap Rate
0.77
DSCR
$3,986
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,986 income − $4,841 expenses = $855 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,855
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,986
Total Expenses
$4,841
Mortgage P&I
76%
$3,018
Property Taxes
7%
$261
Home Insurance
5%
$208
HOA
0%
$0
Property Management
12%
$478
CapEx
4%
$159
Vacancy
3%
$120
Maintenance
4%
$159
Other
11%
$438