Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.43% first-year return on $143k initial cash invested.
-15.43%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$3,699
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $5,537 expenses = $1,838 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,699
Total Expenses
$5,537
Mortgage P&I
83%
$3,058
Property Taxes
21%
$763
Home Insurance
6%
$208
HOA
7%
$250
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407