Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.43% first-year return on $143k initial cash invested.
-6.43%
Cash On Cash
4.93%
Cap Rate
0.81
DSCR
$4,596
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,596 income − $5,362 expenses = $766 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,953
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,596
Total Expenses
$5,362
Mortgage P&I
66%
$3,026
Property Taxes
12%
$562
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506