Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.29% first-year return on $143k initial cash invested.
-9.29%
Cash On Cash
4.2%
Cap Rate
0.69
DSCR
$4,011
Rent
-$1,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $5,118 expenses = $1,107 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$5,118
Mortgage P&I
76%
$3,031
Property Taxes
12%
$488
Home Insurance
5%
$208
HOA
1%
$29
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441