Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.27% first-year return on $144k initial cash invested.
-5.27%
Cash On Cash
5.44%
Cap Rate
0.86
DSCR
$4,928
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,928 income − $5,560 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,928
Total Expenses
$5,560
Mortgage P&I
64%
$3,148
Property Taxes
8%
$377
Home Insurance
4%
$210
HOA
3%
$150
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542