Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.66% first-year return on $144k initial cash invested.
-8.66%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$4,688
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,688 income − $5,726 expenses = $1,038 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,688
Total Expenses
$5,726
Mortgage P&I
64%
$2,984
Property Taxes
20%
$936
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516