Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.6% first-year return on $141k initial cash invested.
-3.6%
Cash On Cash
5.44%
Cap Rate
0.92
DSCR
$4,452
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,452 income − $4,874 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,847
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,452
Total Expenses
$4,874
Mortgage P&I
65%
$2,895
Property Taxes
6%
$259
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490