Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.37% first-year return on $142k initial cash invested.
-7.37%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$4,412
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,412 income − $5,282 expenses = $870 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,412
Total Expenses
$5,282
Mortgage P&I
68%
$3,014
Property Taxes
13%
$564
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485