Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.53% first-year return on $141k initial cash invested.
-6.53%
Cash On Cash
4.79%
Cap Rate
0.8
DSCR
$4,485
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,485 income − $5,252 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,854
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,485
Total Expenses
$5,252
Mortgage P&I
65%
$2,927
Property Taxes
13%
$598
Home Insurance
5%
$203
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493