Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $142k initial cash invested.
-7.56%
Cash On Cash
4.91%
Cap Rate
0.77
DSCR
$4,437
Rent
-$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,437 income − $5,328 expenses = $891 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,881
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,437
Total Expenses
$5,328
Mortgage P&I
70%
$3,121
Property Taxes
10%
$439
Home Insurance
5%
$228
HOA
1%
$33
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488