Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.88% first-year return on $141k initial cash invested.
-6.88%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$4,233
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,233 income − $5,041 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,849
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$5,041
Mortgage P&I
69%
$2,928
Property Taxes
11%
$455
Home Insurance
5%
$210
HOA
0%
$9
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466