Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.54% first-year return on $141k initial cash invested.
-4.54%
Cash On Cash
5.3%
Cap Rate
0.88
DSCR
$4,521
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $5,055 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,865
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,521
Total Expenses
$5,055
Mortgage P&I
65%
$2,944
Property Taxes
6%
$275
Home Insurance
4%
$198
HOA
2%
$100
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497