Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.22% first-year return on $141k initial cash invested.
-3.22%
Cash On Cash
6.3%
Cap Rate
0.95
DSCR
$5,826
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,826 income − $6,205 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,860
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,826
Total Expenses
$6,205
Mortgage P&I
55%
$3,221
Property Taxes
14%
$793
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641