Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.63% first-year return on $143k initial cash invested.
-0.63%
Cash On Cash
6.27%
Cap Rate
1.05
DSCR
$5,298
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,298 income − $5,373 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,945
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,298
Total Expenses
$5,373
Mortgage P&I
56%
$2,967
Property Taxes
7%
$394
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583