Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $141k initial cash invested.
-6.52%
Cash On Cash
5.16%
Cap Rate
0.82
DSCR
$5,448
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,448 income − $6,215 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,863
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,448
Total Expenses
$6,215
Mortgage P&I
56%
$3,071
Property Taxes
20%
$1,082
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599