Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.6% first-year return on $142k initial cash invested.
-4.6%
Cash On Cash
5.29%
Cap Rate
0.89
DSCR
$5,188
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,188 income − $5,734 expenses = $546 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,927
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,188
Total Expenses
$5,734
Mortgage P&I
57%
$2,952
Property Taxes
11%
$559
Home Insurance
3%
$166
HOA
6%
$291
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571