Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.91% first-year return on $142k initial cash invested.
-8.91%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$4,382
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,382 income − $5,438 expenses = $1,056 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,917
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,382
Total Expenses
$5,438
Mortgage P&I
66%
$2,886
Property Taxes
19%
$833
Home Insurance
5%
$207
HOA
1%
$23
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$482