Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.27% first-year return on $141k initial cash invested.
-11.27%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$3,592
Rent
-$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $4,921 expenses = $1,329 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,880
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,592
Total Expenses
$4,921
Mortgage P&I
83%
$2,990
Property Taxes
14%
$499
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395