Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.69% first-year return on $142k initial cash invested.
-7.69%
Cash On Cash
4.56%
Cap Rate
0.75
DSCR
$3,741
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,741 income − $4,651 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,906
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,741
Total Expenses
$4,651
Mortgage P&I
80%
$3,005
Property Taxes
2%
$90
Home Insurance
6%
$208
HOA
2%
$75
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412