Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.79% first-year return on $143k initial cash invested.
-0.79%
Cash On Cash
6.32%
Cap Rate
1.04
DSCR
$5,374
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,374 income − $5,468 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,936
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,374
Total Expenses
$5,468
Mortgage P&I
56%
$3,003
Property Taxes
8%
$432
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591