Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.5% first-year return on $143k initial cash invested.
-3.5%
Cash On Cash
6.13%
Cap Rate
0.94
DSCR
$5,295
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,295 income − $5,711 expenses = $416 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,939
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,295
Total Expenses
$5,711
Mortgage P&I
61%
$3,238
Property Taxes
9%
$463
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582