Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.72% first-year return on $144k initial cash invested.
-11.72%
Cash On Cash
3.31%
Cap Rate
0.57
DSCR
$3,735
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,735 income − $5,139 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,735
Total Expenses
$5,139
Mortgage P&I
78%
$2,907
Property Taxes
20%
$753
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411