Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.51% first-year return on $142k initial cash invested.
-4.51%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$5,192
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,192 income − $5,727 expenses = $535 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,921
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,192
Total Expenses
$5,727
Mortgage P&I
58%
$3,006
Property Taxes
14%
$752
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571