Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.21% first-year return on $142k initial cash invested.
-15.21%
Cash On Cash
3%
Cap Rate
0.47
DSCR
$3,914
Rent
-$1,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,914 income − $5,713 expenses = $1,799 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,903
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,914
Total Expenses
$5,713
Mortgage P&I
80%
$3,117
Property Taxes
15%
$604
Home Insurance
5%
$210
HOA
12%
$450
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431