Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.14% first-year return on $143k initial cash invested.
-2.14%
Cash On Cash
5.83%
Cap Rate
0.99
DSCR
$5,386
Rent
-$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,386 income − $5,641 expenses = $255 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,961
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,386
Total Expenses
$5,641
Mortgage P&I
55%
$2,938
Property Taxes
12%
$672
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592