Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.43% first-year return on $143k initial cash invested.
-3.43%
Cash On Cash
6.21%
Cap Rate
0.94
DSCR
$5,336
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,336 income − $5,745 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,958
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,336
Total Expenses
$5,745
Mortgage P&I
61%
$3,280
Property Taxes
8%
$442
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587