Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.72% first-year return on $142k initial cash invested.
-3.72%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$5,104
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,104 income − $5,546 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,928
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,104
Total Expenses
$5,546
Mortgage P&I
57%
$2,935
Property Taxes
13%
$662
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561