Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.08% first-year return on $143k initial cash invested.
-4.08%
Cash On Cash
5.37%
Cap Rate
0.9
DSCR
$4,821
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,821 income − $5,307 expenses = $486 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%
$5,949
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,821
Total Expenses
$5,307
Mortgage P&I
61%
$2,957
Property Taxes
10%
$502
Home Insurance
4%
$208
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530