Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.15% first-year return on $143k initial cash invested.
-11.15%
Cash On Cash
4.18%
Cap Rate
0.64
DSCR
$3,702
Rent
-$1,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $5,027 expenses = $1,325 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,936
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$5,027
Mortgage P&I
88%
$3,246
Property Taxes
8%
$279
Home Insurance
6%
$217
HOA
1%
$27
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407