Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.87% first-year return on $143k initial cash invested.
-5.87%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$5,222
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,222 income − $5,924 expenses = $702 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,222
Total Expenses
$5,924
Mortgage P&I
57%
$2,980
Property Taxes
14%
$738
Home Insurance
4%
$222
HOA
4%
$208
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574