Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.49% first-year return on $144k initial cash invested.
-6.49%
Cash On Cash
4.94%
Cap Rate
0.81
DSCR
$4,958
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,958 income − $5,736 expenses = $778 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,988
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,958
Total Expenses
$5,736
Mortgage P&I
61%
$3,046
Property Taxes
16%
$795
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545