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
4.22%
Cap Rate
0.73
DSCR
$3,519
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $4,429 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,942
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$4,429
Mortgage P&I
81%
$2,861
Property Taxes
4%
$151
Home Insurance
6%
$220
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387