Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.18% first-year return on $143k initial cash invested.
-11.18%
Cash On Cash
4.18%
Cap Rate
0.64
DSCR
$4,142
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $5,478 expenses = $1,336 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%
$5,974
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,142
Total Expenses
$5,478
Mortgage P&I
78%
$3,250
Property Taxes
14%
$591
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456