Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.92% first-year return on $143k initial cash invested.
-3.92%
Cash On Cash
6.1%
Cap Rate
0.92
DSCR
$5,427
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,427 income − $5,895 expenses = $468 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,964
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,427
Total Expenses
$5,895
Mortgage P&I
61%
$3,284
Property Taxes
9%
$512
Home Insurance
5%
$245
HOA
0%
$9
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597