Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.09% first-year return on $141k initial cash invested.
-7.09%
Cash On Cash
4.83%
Cap Rate
0.78
DSCR
$4,539
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,539 income − $5,375 expenses = $836 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,877
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,539
Total Expenses
$5,375
Mortgage P&I
67%
$3,019
Property Taxes
13%
$604
Home Insurance
5%
$208
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499