Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.32% first-year return on $142k initial cash invested.
-3.32%
Cash On Cash
6.07%
Cap Rate
0.95
DSCR
$5,616
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,616 income − $6,010 expenses = $394 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,919
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,616
Total Expenses
$6,010
Mortgage P&I
56%
$3,161
Property Taxes
13%
$729
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$618