Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.71% first-year return on $141k initial cash invested.
-3.71%
Cash On Cash
5.55%
Cap Rate
0.92
DSCR
$5,192
Rent
-$436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,192 income − $5,628 expenses = $436 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,867
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,192
Total Expenses
$5,628
Mortgage P&I
57%
$2,943
Property Taxes
11%
$584
Home Insurance
4%
$210
HOA
2%
$125
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571