Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $143k initial cash invested.
-7.95%
Cash On Cash
5.11%
Cap Rate
0.77
DSCR
$5,001
Rent
-$950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,001 income − $5,951 expenses = $950 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%
$5,974
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,001
Total Expenses
$5,951
Mortgage P&I
66%
$3,293
Property Taxes
15%
$748
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550