Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.14% first-year return on $144k initial cash invested.
-3.14%
Cash On Cash
5.53%
Cap Rate
0.94
DSCR
$5,361
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,361 income − $5,737 expenses = $376 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,992
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,361
Total Expenses
$5,737
Mortgage P&I
55%
$2,924
Property Taxes
14%
$776
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590