Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $142k initial cash invested.
-3.55%
Cash On Cash
5.53%
Cap Rate
0.93
DSCR
$5,256
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,256 income − $5,677 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,915
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,256
Total Expenses
$5,677
Mortgage P&I
56%
$2,937
Property Taxes
14%
$743
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578