Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.54% first-year return on $141k initial cash invested.
-7.54%
Cash On Cash
4.6%
Cap Rate
0.76
DSCR
$4,188
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,188 income − $5,075 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,862
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,188
Total Expenses
$5,075
Mortgage P&I
71%
$2,964
Property Taxes
9%
$385
Home Insurance
5%
$206
HOA
2%
$94
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461