Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.16% first-year return on $143k initial cash invested.
-6.16%
Cash On Cash
5.03%
Cap Rate
0.83
DSCR
$5,314
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,314 income − $6,050 expenses = $736 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,970
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,314
Total Expenses
$6,050
Mortgage P&I
57%
$3,023
Property Taxes
16%
$854
Home Insurance
4%
$210
HOA
3%
$155
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$585