Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.31% first-year return on $143k initial cash invested.
-9.31%
Cash On Cash
3.89%
Cap Rate
0.67
DSCR
$3,470
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,470 income − $4,580 expenses = $1,110 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,959
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,470
Total Expenses
$4,580
Mortgage P&I
84%
$2,904
Property Taxes
8%
$286
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$382