Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.46% first-year return on $142k initial cash invested.
-8.46%
Cash On Cash
5.14%
Cap Rate
0.76
DSCR
$5,018
Rent
-$1,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,018 income − $6,018 expenses = $1,000 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
7.6%
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
$5,018
Total Expenses
$6,018
Mortgage P&I
66%
$3,324
Property Taxes
13%
$659
Home Insurance
4%
$206
HOA
2%
$122
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552