Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.96% first-year return on $141k initial cash invested.
-6.96%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$3,843
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,843 income − $4,661 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,843
Total Expenses
$4,661
Mortgage P&I
75%
$2,898
Property Taxes
6%
$239
Home Insurance
6%
$217
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423