Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.19% first-year return on $143k initial cash invested.
-5.19%
Cash On Cash
5.05%
Cap Rate
0.85
DSCR
$4,461
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,461 income − $5,081 expenses = $620 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,964
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,461
Total Expenses
$5,081
Mortgage P&I
66%
$2,952
Property Taxes
5%
$204
Home Insurance
5%
$214
HOA
4%
$195
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491