Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.17% first-year return on $142k initial cash invested.
-7.17%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$3,938
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,938 income − $4,784 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,882
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$4,784
Mortgage P&I
76%
$2,980
Property Taxes
7%
$258
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433