Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.55% first-year return on $144k initial cash invested.
-8.55%
Cash On Cash
4.77%
Cap Rate
0.74
DSCR
$4,215
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,215 income − $5,240 expenses = $1,025 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,215
Total Expenses
$5,240
Mortgage P&I
77%
$3,235
Property Taxes
9%
$361
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464