Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.11% first-year return on $141k initial cash invested.
-7.11%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$4,322
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,322 income − $5,157 expenses = $835 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,322
Total Expenses
$5,157
Mortgage P&I
67%
$2,885
Property Taxes
14%
$597
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475