Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.3% first-year return on $143k initial cash invested.
-7.3%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$4,353
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,353 income − $5,224 expenses = $871 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,959
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,353
Total Expenses
$5,224
Mortgage P&I
69%
$2,985
Property Taxes
9%
$398
Home Insurance
5%
$211
HOA
3%
$150
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479