Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.83% first-year return on $143k initial cash invested.
-6.83%
Cash On Cash
5.28%
Cap Rate
0.81
DSCR
$4,887
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,887 income − $5,702 expenses = $815 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,966
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,887
Total Expenses
$5,702
Mortgage P&I
66%
$3,247
Property Taxes
12%
$584
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$538