Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.28% first-year return on $142k initial cash invested.
-7.28%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$4,274
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,274 income − $5,138 expenses = $864 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,927
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,274
Total Expenses
$5,138
Mortgage P&I
69%
$2,954
Property Taxes
12%
$513
Home Insurance
5%
$210
HOA
0%
$8
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470