Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.66% first-year return on $143k initial cash invested.
-7.66%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$4,026
Rent
-$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,026 income − $4,938 expenses = $912 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,026
Total Expenses
$4,938
Mortgage P&I
73%
$2,943
Property Taxes
10%
$416
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443