Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.29% first-year return on $143k initial cash invested.
-6.29%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$4,616
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,616 income − $5,367 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,962
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,616
Total Expenses
$5,367
Mortgage P&I
65%
$2,995
Property Taxes
12%
$570
Home Insurance
5%
$215
HOA
0%
$17
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$138
Maintenance
4%
$185
Other
11%
$508