Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.41% first-year return on $142k initial cash invested.
-8.41%
Cash On Cash
4.39%
Cap Rate
0.72
DSCR
$4,372
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,372 income − $5,364 expenses = $992 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,886
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,372
Total Expenses
$5,364
Mortgage P&I
68%
$2,968
Property Taxes
16%
$699
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$525
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481