Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.68% first-year return on $144k initial cash invested.
-6.68%
Cash On Cash
4.69%
Cap Rate
0.79
DSCR
$4,486
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,486 income − $5,285 expenses = $799 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,977
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,486
Total Expenses
$5,285
Mortgage P&I
66%
$2,956
Property Taxes
13%
$586
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493