Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $144k initial cash invested.
-6.67%
Cash On Cash
5.34%
Cap Rate
0.82
DSCR
$4,988
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,988 income − $5,786 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,983
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$5,786
Mortgage P&I
65%
$3,258
Property Taxes
12%
$585
Home Insurance
4%
$210
HOA
1%
$35
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549