Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.59% first-year return on $142k initial cash invested.
-2.59%
Cash On Cash
5.76%
Cap Rate
0.96
DSCR
$5,055
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,055 income − $5,361 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,892
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,055
Total Expenses
$5,361
Mortgage P&I
58%
$2,933
Property Taxes
8%
$416
Home Insurance
4%
$206
HOA
2%
$87
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556