Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.01% first-year return on $142k initial cash invested.
-7.01%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$4,312
Rent
-$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,312 income − $5,142 expenses = $830 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,908
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,312
Total Expenses
$5,142
Mortgage P&I
69%
$2,961
Property Taxes
12%
$507
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474