Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $144k initial cash invested.
-6.27%
Cash On Cash
5.18%
Cap Rate
0.82
DSCR
$4,810
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,810 income − $5,560 expenses = $750 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,981
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,810
Total Expenses
$5,560
Mortgage P&I
65%
$3,142
Property Taxes
12%
$574
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529