Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.18% first-year return on $142k initial cash invested.
-4.18%
Cash On Cash
5.47%
Cap Rate
0.9
DSCR
$5,032
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,032 income − $5,526 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,901
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,032
Total Expenses
$5,526
Mortgage P&I
59%
$2,985
Property Taxes
12%
$606
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554