Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.94% first-year return on $142k initial cash invested.
-4.94%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$5,019
Rent
-$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,019 income − $5,603 expenses = $584 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,019
Total Expenses
$5,603
Mortgage P&I
58%
$2,902
Property Taxes
16%
$788
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552