Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.91% first-year return on $141k initial cash invested.
-3.91%
Cash On Cash
6.05%
Cap Rate
0.92
DSCR
$5,121
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,121 income − $5,581 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,866
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,121
Total Expenses
$5,581
Mortgage P&I
63%
$3,212
Property Taxes
9%
$459
Home Insurance
3%
$168
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563