Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.61% first-year return on $141k initial cash invested.
-7.61%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$3,838
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $4,733 expenses = $895 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,859
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$4,733
Mortgage P&I
78%
$3,012
Property Taxes
5%
$210
Home Insurance
5%
$205
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422