Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.11% first-year return on $143k initial cash invested.
-16.11%
Cash On Cash
2.98%
Cap Rate
0.45
DSCR
$3,348
Rent
-$1,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,348 income − $5,262 expenses = $1,914 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,932
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,348
Total Expenses
$5,262
Mortgage P&I
97%
$3,251
Property Taxes
19%
$642
Home Insurance
7%
$231
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368