Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.45% first-year return on $144k initial cash invested.
-9.45%
Cash On Cash
4.65%
Cap Rate
0.71
DSCR
$4,454
Rent
-$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,454 income − $5,587 expenses = $1,133 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,993
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,454
Total Expenses
$5,587
Mortgage P&I
74%
$3,278
Property Taxes
13%
$585
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490