Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.3% first-year return on $142k initial cash invested.
-5.3%
Cash On Cash
5.23%
Cap Rate
0.85
DSCR
$4,425
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $5,051 expenses = $626 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,894
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,425
Total Expenses
$5,051
Mortgage P&I
68%
$3,019
Property Taxes
7%
$321
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487