Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.88% first-year return on $144k initial cash invested.
-10.88%
Cash On Cash
4.21%
Cap Rate
0.65
DSCR
$4,173
Rent
-$1,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,173 income − $5,481 expenses = $1,308 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,015
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,173
Total Expenses
$5,481
Mortgage P&I
78%
$3,253
Property Taxes
14%
$594
Home Insurance
5%
$215
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459