Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.15% first-year return on $144k initial cash invested.
-6.15%
Cash On Cash
4.86%
Cap Rate
0.81
DSCR
$4,120
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $4,857 expenses = $737 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$4,857
Mortgage P&I
73%
$2,999
Property Taxes
6%
$247
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453