Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.64% first-year return on $141k initial cash invested.
-4.64%
Cash On Cash
5.31%
Cap Rate
0.88
DSCR
$5,109
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,109 income − $5,655 expenses = $546 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,864
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,109
Total Expenses
$5,655
Mortgage P&I
57%
$2,936
Property Taxes
7%
$348
Home Insurance
5%
$280
HOA
7%
$355
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562