Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.57% first-year return on $142k initial cash invested.
-5.57%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$3,988
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,988 income − $4,646 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,988
Total Expenses
$4,646
Mortgage P&I
74%
$2,940
Property Taxes
4%
$142
Home Insurance
5%
$206
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439