Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.87% first-year return on $142k initial cash invested.
-4.87%
Cash On Cash
5.21%
Cap Rate
0.88
DSCR
$5,404
Rent
-$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,404 income − $5,982 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,918
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,404
Total Expenses
$5,982
Mortgage P&I
54%
$2,931
Property Taxes
13%
$705
Home Insurance
4%
$210
HOA
6%
$300
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594