Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.53% first-year return on $143k initial cash invested.
-6.53%
Cash On Cash
4.82%
Cap Rate
0.8
DSCR
$4,740
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $5,518 expenses = $778 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,947
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,740
Total Expenses
$5,518
Mortgage P&I
63%
$2,977
Property Taxes
11%
$544
Home Insurance
4%
$210
HOA
4%
$175
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521