Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.74% first-year return on $141k initial cash invested.
-3.74%
Cash On Cash
5.31%
Cap Rate
0.91
DSCR
$4,275
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,275 income − $4,715 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,871
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,275
Total Expenses
$4,715
Mortgage P&I
67%
$2,869
Property Taxes
4%
$177
Home Insurance
5%
$208
HOA
0%
$8
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470