Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.56% first-year return on $143k initial cash invested.
-3.56%
Cash On Cash
5.67%
Cap Rate
0.92
DSCR
$4,406
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,406 income − $4,830 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,942
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,406
Total Expenses
$4,830
Mortgage P&I
69%
$3,056
Property Taxes
2%
$66
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485