Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.1% first-year return on $122k initial cash invested.
-6.1%
Cash On Cash
5.8%
Cap Rate
0.87
DSCR
$5,346
Rent
-$621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,346 income − $5,967 expenses = $621 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,819
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$5,346
Total Expenses
$5,967
Mortgage P&I
60%
$3,218
Property Taxes
14%
$727
Home Insurance
4%
$204
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588