Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.61% first-year return on $143k initial cash invested.
-5.61%
Cash On Cash
5.18%
Cap Rate
0.85
DSCR
$5,140
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,140 income − $5,809 expenses = $669 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,952
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,140
Total Expenses
$5,809
Mortgage P&I
59%
$3,030
Property Taxes
16%
$821
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565