Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.72% first-year return on $143k initial cash invested.
-1.72%
Cash On Cash
6.13%
Cap Rate
1
DSCR
$5,416
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,416 income − $5,622 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,974
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,416
Total Expenses
$5,622
Mortgage P&I
56%
$3,043
Property Taxes
10%
$527
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596