Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.32% first-year return on $143k initial cash invested.
-3.32%
Cash On Cash
5.79%
Cap Rate
0.94
DSCR
$5,224
Rent
-$395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,224 income − $5,619 expenses = $395 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,935
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,224
Total Expenses
$5,619
Mortgage P&I
58%
$3,050
Property Taxes
11%
$582
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575