Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.78% first-year return on $142k initial cash invested.
-4.78%
Cash On Cash
5.13%
Cap Rate
0.87
DSCR
$4,542
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,542 income − $5,106 expenses = $564 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%
$5,886
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,542
Total Expenses
$5,106
Mortgage P&I
64%
$2,899
Property Taxes
10%
$452
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500