Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.83% first-year return on $142k initial cash invested.
-4.83%
Cash On Cash
5.23%
Cap Rate
0.87
DSCR
$4,246
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,246 income − $4,816 expenses = $570 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,246
Total Expenses
$4,816
Mortgage P&I
70%
$2,966
Property Taxes
3%
$148
Home Insurance
6%
$258
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$127
Maintenance
4%
$170
Other
11%
$467