Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.05% first-year return on $142k initial cash invested.
-7.05%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$4,446
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,446 income − $5,278 expenses = $832 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,889
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,446
Total Expenses
$5,278
Mortgage P&I
66%
$2,948
Property Taxes
13%
$591
Home Insurance
5%
$210
HOA
0%
$17
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489