Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.97% first-year return on $149k initial cash invested.
-6.97%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$3,606
Rent
-$865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,606 income − $4,471 expenses = $865 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,606
Total Expenses
$4,471
Mortgage P&I
83%
$2,989
Property Taxes
1%
$48
Home Insurance
6%
$208
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397