Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.3% first-year return on $143k initial cash invested.
-8.3%
Cash On Cash
4.94%
Cap Rate
0.75
DSCR
$4,342
Rent
-$991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,342 income − $5,333 expenses = $991 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,968
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,342
Total Expenses
$5,333
Mortgage P&I
75%
$3,275
Property Taxes
9%
$371
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478