Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.24% first-year return on $143k initial cash invested.
-4.24%
Cash On Cash
5.24%
Cap Rate
0.9
DSCR
$5,076
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,076 income − $5,583 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,973
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,076
Total Expenses
$5,583
Mortgage P&I
57%
$2,911
Property Taxes
14%
$733
Home Insurance
4%
$209
HOA
0%
$5
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558