Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.42% first-year return on $143k initial cash invested.
-7.42%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$3,706
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,706 income − $4,591 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,960
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,706
Total Expenses
$4,591
Mortgage P&I
81%
$2,984
Property Taxes
3%
$102
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408