Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.55% first-year return on $144k initial cash invested.
-12.55%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$4,314
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,314 income − $5,824 expenses = $1,510 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,020
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,314
Total Expenses
$5,824
Mortgage P&I
70%
$3,012
Property Taxes
23%
$974
Home Insurance
5%
$208
HOA
4%
$162
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475