Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.58% first-year return on $143k initial cash invested.
-13.58%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$3,150
Rent
-$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $4,768 expenses = $1,618 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,150
Total Expenses
$4,768
Mortgage P&I
95%
$2,989
Property Taxes
16%
$501
Home Insurance
7%
$208
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346