Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.28% first-year return on $143k initial cash invested.
-9.28%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$3,812
Rent
-$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,812 income − $4,920 expenses = $1,108 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%
$5,966
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,812
Total Expenses
$4,920
Mortgage P&I
79%
$2,996
Property Taxes
11%
$416
Home Insurance
6%
$214
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419