Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.63% first-year return on $143k initial cash invested.
-9.63%
Cash On Cash
4.54%
Cap Rate
0.7
DSCR
$4,156
Rent
-$1,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $5,302 expenses = $1,146 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,946
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,156
Total Expenses
$5,302
Mortgage P&I
78%
$3,230
Property Taxes
11%
$442
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457