Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.74% first-year return on $144k initial cash invested.
-2.74%
Cash On Cash
5.7%
Cap Rate
0.95
DSCR
$4,557
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,557 income − $4,885 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,992
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,557
Total Expenses
$4,885
Mortgage P&I
66%
$2,991
Property Taxes
3%
$131
Home Insurance
5%
$214
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501