Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.85% first-year return on $144k initial cash invested.
-10.85%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$3,196
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,196 income − $4,496 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,196
Total Expenses
$4,496
Mortgage P&I
94%
$2,990
Property Taxes
7%
$208
Home Insurance
7%
$210
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352