Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.73% first-year return on $142k initial cash invested.
-11.73%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$3,334
Rent
-$1,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,334 income − $4,723 expenses = $1,389 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,912
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,334
Total Expenses
$4,723
Mortgage P&I
90%
$2,986
Property Taxes
12%
$390
Home Insurance
6%
$214
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367