Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $143k initial cash invested.
-10.16%
Cash On Cash
4.52%
Cap Rate
0.69
DSCR
$5,042
Rent
-$1,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,042 income − $6,253 expenses = $1,211 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,957
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,042
Total Expenses
$6,253
Mortgage P&I
64%
$3,251
Property Taxes
16%
$826
Home Insurance
4%
$210
HOA
5%
$251
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555