Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.51% first-year return on $142k initial cash invested.
-1.51%
Cash On Cash
6.05%
Cap Rate
1.01
DSCR
$5,246
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,246 income − $5,425 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,922
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,246
Total Expenses
$5,425
Mortgage P&I
56%
$2,956
Property Taxes
9%
$479
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577