Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.84% first-year return on $141k initial cash invested.
-7.84%
Cash On Cash
4.6%
Cap Rate
0.75
DSCR
$3,831
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,831 income − $4,751 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,831
Total Expenses
$4,751
Mortgage P&I
79%
$3,008
Property Taxes
6%
$236
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421