Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.13% first-year return on $141k initial cash invested.
-7.13%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$3,990
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,990 income − $4,826 expenses = $836 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,840
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,990
Total Expenses
$4,826
Mortgage P&I
73%
$2,914
Property Taxes
9%
$344
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439