Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.61% first-year return on $143k initial cash invested.
-6.61%
Cash On Cash
5.43%
Cap Rate
0.82
DSCR
$4,840
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $5,628 expenses = $788 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,957
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,840
Total Expenses
$5,628
Mortgage P&I
68%
$3,291
Property Taxes
7%
$328
Home Insurance
4%
$210
HOA
3%
$153
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532