Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.7% first-year return on $142k initial cash invested.
-5.7%
Cash On Cash
5.06%
Cap Rate
0.83
DSCR
$4,262
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $4,937 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,904
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,262
Total Expenses
$4,937
Mortgage P&I
70%
$2,993
Property Taxes
7%
$286
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469