Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.86% first-year return on $143k initial cash invested.
-7.86%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$3,885
Rent
-$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $4,819 expenses = $934 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,931
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$4,819
Mortgage P&I
76%
$2,945
Property Taxes
8%
$302
Home Insurance
5%
$210
HOA
1%
$42
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427