Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.78% first-year return on $141k initial cash invested.
-8.78%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$3,620
Rent
-$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,620 income − $4,649 expenses = $1,029 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,842
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$4,649
Mortgage P&I
80%
$2,906
Property Taxes
8%
$307
Home Insurance
6%
$205
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398