Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.91% first-year return on $143k initial cash invested.
-10.91%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$3,690
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,690 income − $4,994 expenses = $1,304 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,971
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,690
Total Expenses
$4,994
Mortgage P&I
81%
$2,985
Property Taxes
15%
$538
Home Insurance
6%
$215
HOA
0%
$0
Property Management
12%
$443
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$406