Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.6% first-year return on $143k initial cash invested.
-6.6%
Cash On Cash
5.17%
Cap Rate
0.81
DSCR
$4,938
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,938 income − $5,727 expenses = $789 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,972
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,938
Total Expenses
$5,727
Mortgage P&I
64%
$3,162
Property Taxes
11%
$535
Home Insurance
4%
$210
HOA
3%
$140
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543