Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.65% first-year return on $141k initial cash invested.
-10.65%
Cash On Cash
4.02%
Cap Rate
0.64
DSCR
$3,591
Rent
-$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $4,841 expenses = $1,250 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,852
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,591
Total Expenses
$4,841
Mortgage P&I
85%
$3,068
Property Taxes
4%
$161
Home Insurance
6%
$210
HOA
5%
$180
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395