Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.93% first-year return on $142k initial cash invested.
-3.93%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$4,334
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,334 income − $4,799 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,899
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,334
Total Expenses
$4,799
Mortgage P&I
67%
$2,924
Property Taxes
5%
$196
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477