Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.75% first-year return on $144k initial cash invested.
-3.75%
Cash On Cash
5.88%
Cap Rate
0.93
DSCR
$5,366
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,366 income − $5,815 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
7.0%
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
$5,366
Total Expenses
$5,815
Mortgage P&I
59%
$3,171
Property Taxes
11%
$609
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590