Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.11% first-year return on $144k initial cash invested.
-12.11%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$3,786
Rent
-$1,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,786 income − $5,235 expenses = $1,449 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,981
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$5,235
Mortgage P&I
80%
$3,041
Property Taxes
18%
$698
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$114
Maintenance
4%
$151
Other
11%
$416