Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.18% first-year return on $143k initial cash invested.
-4.18%
Cash On Cash
5.55%
Cap Rate
0.9
DSCR
$4,660
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,660 income − $5,158 expenses = $498 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,955
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,660
Total Expenses
$5,158
Mortgage P&I
66%
$3,066
Property Taxes
6%
$302
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513