Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.98% first-year return on $143k initial cash invested.
-5.98%
Cash On Cash
5.52%
Cap Rate
0.84
DSCR
$4,544
Rent
-$714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $5,258 expenses = $714 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,969
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,544
Total Expenses
$5,258
Mortgage P&I
72%
$3,278
Property Taxes
4%
$173
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500