Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.46% first-year return on $144k initial cash invested.
-5.46%
Cash On Cash
4.98%
Cap Rate
0.84
DSCR
$4,274
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,274 income − $4,928 expenses = $654 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,993
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,274
Total Expenses
$4,928
Mortgage P&I
69%
$2,968
Property Taxes
6%
$271
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470