Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.08% first-year return on $142k initial cash invested.
-8.08%
Cash On Cash
5%
Cap Rate
0.76
DSCR
$4,688
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,688 income − $5,645 expenses = $957 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,913
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,688
Total Expenses
$5,645
Mortgage P&I
69%
$3,234
Property Taxes
13%
$600
Home Insurance
5%
$215
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516