Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.54% first-year return on $143k initial cash invested.
-5.54%
Cash On Cash
5.21%
Cap Rate
0.85
DSCR
$4,992
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,992 income − $5,653 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,992
Total Expenses
$5,653
Mortgage P&I
61%
$3,048
Property Taxes
14%
$683
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549