Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.96% first-year return on $142k initial cash invested.
-0.96%
Cash On Cash
6.2%
Cap Rate
1.03
DSCR
$5,166
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,166 income − $5,280 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,910
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,166
Total Expenses
$5,280
Mortgage P&I
57%
$2,962
Property Taxes
7%
$351
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568