Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.34% first-year return on $142k initial cash invested.
-8.34%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$4,086
Rent
-$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,086 income − $5,070 expenses = $984 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,086
Total Expenses
$5,070
Mortgage P&I
71%
$2,912
Property Taxes
14%
$564
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$123
Maintenance
4%
$163
Other
11%
$449