Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.24% first-year return on $142k initial cash invested.
-1.24%
Cash On Cash
6.32%
Cap Rate
1.03
DSCR
$5,781
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,781 income − $5,927 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,897
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,781
Total Expenses
$5,927
Mortgage P&I
52%
$3,023
Property Taxes
13%
$729
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636