Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $142k initial cash invested.
-4.45%
Cash On Cash
5.42%
Cap Rate
0.89
DSCR
$4,734
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,734 income − $5,262 expenses = $528 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,924
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,734
Total Expenses
$5,262
Mortgage P&I
64%
$3,014
Property Taxes
9%
$406
Home Insurance
4%
$210
HOA
0%
$23
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521