Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.89% first-year return on $143k initial cash invested.
-5.89%
Cash On Cash
4.97%
Cap Rate
0.82
DSCR
$4,342
Rent
-$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,342 income − $5,045 expenses = $703 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,968
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,342
Total Expenses
$5,045
Mortgage P&I
69%
$3,001
Property Taxes
8%
$353
Home Insurance
5%
$214
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478