Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.08% first-year return on $141k initial cash invested.
-8.08%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$4,828
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,828 income − $5,776 expenses = $948 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,851
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,828
Total Expenses
$5,776
Mortgage P&I
60%
$2,917
Property Taxes
20%
$972
Home Insurance
4%
$192
HOA
1%
$54
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531