Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.2% first-year return on $143k initial cash invested.
-5.2%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$5,022
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,022 income − $5,640 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,937
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,022
Total Expenses
$5,640
Mortgage P&I
60%
$3,026
Property Taxes
14%
$696
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552