Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.77% first-year return on $141k initial cash invested.
-3.77%
Cash On Cash
5.58%
Cap Rate
0.92
DSCR
$5,100
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,100 income − $5,541 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,836
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,100
Total Expenses
$5,541
Mortgage P&I
58%
$2,950
Property Taxes
13%
$652
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561