Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.43% first-year return on $143k initial cash invested.
-8.43%
Cash On Cash
4.46%
Cap Rate
0.73
DSCR
$4,431
Rent
-$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,431 income − $5,437 expenses = $1,006 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,963
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,431
Total Expenses
$5,437
Mortgage P&I
69%
$3,047
Property Taxes
13%
$578
Home Insurance
5%
$210
HOA
2%
$96
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487