Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.8% first-year return on $143k initial cash invested.
-9.8%
Cash On Cash
4.14%
Cap Rate
0.67
DSCR
$3,426
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $4,592 expenses = $1,166 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,940
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,426
Total Expenses
$4,592
Mortgage P&I
90%
$3,078
Property Taxes
4%
$130
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377