Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.33% first-year return on $142k initial cash invested.
-11.33%
Cash On Cash
4.26%
Cap Rate
0.64
DSCR
$4,090
Rent
-$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,090 income − $5,429 expenses = $1,339 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,895
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,090
Total Expenses
$5,429
Mortgage P&I
80%
$3,267
Property Taxes
14%
$560
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450