Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.16% first-year return on $143k initial cash invested.
-8.16%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$5,186
Rent
-$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,186 income − $6,162 expenses = $976 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$120k
Closing costs
1%
$5,976
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,186
Total Expenses
$6,162
Mortgage P&I
59%
$3,035
Property Taxes
20%
$1,013
Home Insurance
4%
$210
HOA
3%
$142
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$570