Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.21% first-year return on $142k initial cash invested.
-11.21%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$3,765
Rent
-$1,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $5,095 expenses = $1,330 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,925
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,765
Total Expenses
$5,095
Mortgage P&I
79%
$2,980
Property Taxes
17%
$624
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414