Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.12% first-year return on $142k initial cash invested.
-8.12%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$3,820
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,820 income − $4,779 expenses = $959 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,889
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,820
Total Expenses
$4,779
Mortgage P&I
76%
$2,920
Property Taxes
9%
$350
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420