Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.4% first-year return on $142k initial cash invested.
-11.4%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$4,437
Rent
-$1,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,437 income − $5,785 expenses = $1,348 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,898
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,437
Total Expenses
$5,785
Mortgage P&I
67%
$2,989
Property Taxes
18%
$803
Home Insurance
5%
$209
HOA
6%
$277
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488