Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.61% first-year return on $142k initial cash invested.
-1.61%
Cash On Cash
6.01%
Cap Rate
1
DSCR
$4,668
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,668 income − $4,858 expenses = $190 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,668
Total Expenses
$4,858
Mortgage P&I
63%
$2,951
Property Taxes
2%
$114
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513