Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.68% first-year return on $143k initial cash invested.
-7.68%
Cash On Cash
4.43%
Cap Rate
0.75
DSCR
$4,102
Rent
-$914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $5,016 expenses = $914 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,102
Total Expenses
$5,016
Mortgage P&I
72%
$2,944
Property Taxes
11%
$449
Home Insurance
6%
$227
HOA
0%
$2
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451