Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.46% first-year return on $141k initial cash invested.
-4.46%
Cash On Cash
5.69%
Cap Rate
0.89
DSCR
$4,598
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,598 income − $5,122 expenses = $524 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,853
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,598
Total Expenses
$5,122
Mortgage P&I
68%
$3,115
Property Taxes
4%
$200
Home Insurance
5%
$210
HOA
1%
$33
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506