Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.18% first-year return on $141k initial cash invested.
-3.18%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$4,280
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,280 income − $4,653 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,842
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,280
Total Expenses
$4,653
Mortgage P&I
68%
$2,900
Property Taxes
1%
$43
Home Insurance
5%
$205
HOA
1%
$50
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471