Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.12% first-year return on $144k initial cash invested.
-7.12%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$4,689
Rent
-$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $5,541 expenses = $852 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,984
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,689
Total Expenses
$5,541
Mortgage P&I
64%
$3,006
Property Taxes
16%
$730
Home Insurance
4%
$209
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516