Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.19% first-year return on $142k initial cash invested.
-3.19%
Cash On Cash
5.67%
Cap Rate
0.94
DSCR
$4,676
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,676 income − $5,053 expenses = $377 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,893
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,676
Total Expenses
$5,053
Mortgage P&I
64%
$2,974
Property Taxes
6%
$280
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514