Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.92% first-year return on $142k initial cash invested.
-6.92%
Cash On Cash
5.02%
Cap Rate
0.8
DSCR
$4,689
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $5,510 expenses = $821 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,923
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,689
Total Expenses
$5,510
Mortgage P&I
66%
$3,110
Property Taxes
11%
$534
Home Insurance
4%
$210
HOA
1%
$60
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516