Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.12% first-year return on $143k initial cash invested.
-3.12%
Cash On Cash
6.19%
Cap Rate
0.95
DSCR
$5,592
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,592 income − $5,964 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,946
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,592
Total Expenses
$5,964
Mortgage P&I
58%
$3,216
Property Taxes
11%
$624
Home Insurance
4%
$222
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615