Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.91% first-year return on $144k initial cash invested.
-14.91%
Cash On Cash
3.29%
Cap Rate
0.5
DSCR
$4,068
Rent
-$1,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,068 income − $5,854 expenses = $1,786 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,068
Total Expenses
$5,854
Mortgage P&I
80%
$3,265
Property Taxes
24%
$996
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447