Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.44% first-year return on $141k initial cash invested.
-7.44%
Cash On Cash
5.34%
Cap Rate
0.79
DSCR
$4,894
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,894 income − $5,768 expenses = $874 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
7.5%
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
$4,894
Total Expenses
$5,768
Mortgage P&I
67%
$3,284
Property Taxes
12%
$610
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538