Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.65% first-year return on $143k initial cash invested.
-7.65%
Cash On Cash
4.31%
Cap Rate
0.74
DSCR
$3,666
Rent
-$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,666 income − $4,577 expenses = $911 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,666
Total Expenses
$4,577
Mortgage P&I
79%
$2,901
Property Taxes
0%
$16
Home Insurance
6%
$208
HOA
6%
$205
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403