Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.86% first-year return on $143k initial cash invested.
-6.86%
Cash On Cash
4.77%
Cap Rate
0.78
DSCR
$3,958
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,958 income − $4,778 expenses = $820 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,970
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,958
Total Expenses
$4,778
Mortgage P&I
77%
$3,037
Property Taxes
5%
$182
Home Insurance
5%
$209
HOA
0%
$5
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435