Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.3% first-year return on $142k initial cash invested.
-4.3%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$4,220
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,220 income − $4,728 expenses = $508 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,220
Total Expenses
$4,728
Mortgage P&I
69%
$2,891
Property Taxes
5%
$196
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464