Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $141k initial cash invested.
-7.25%
Cash On Cash
4.78%
Cap Rate
0.77
DSCR
$3,819
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,819 income − $4,672 expenses = $853 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,869
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,819
Total Expenses
$4,672
Mortgage P&I
80%
$3,040
Property Taxes
3%
$125
Home Insurance
5%
$208
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420