Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.41% first-year return on $142k initial cash invested.
-6.41%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$4,322
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,322 income − $5,082 expenses = $760 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,921
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,322
Total Expenses
$5,082
Mortgage P&I
69%
$2,983
Property Taxes
10%
$419
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475