Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.39% first-year return on $143k initial cash invested.
-5.39%
Cash On Cash
5.42%
Cap Rate
0.86
DSCR
$4,918
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,918 income − $5,562 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,918
Total Expenses
$5,562
Mortgage P&I
64%
$3,144
Property Taxes
11%
$535
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541