Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.64% first-year return on $144k initial cash invested.
-2.64%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$5,558
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,558 income − $5,874 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,991
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,558
Total Expenses
$5,874
Mortgage P&I
54%
$2,999
Property Taxes
14%
$776
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611