Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.06% first-year return on $142k initial cash invested.
-10.06%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$3,076
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $4,265 expenses = $1,189 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,898
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$4,265
Mortgage P&I
96%
$2,958
Property Taxes
1%
$45
Home Insurance
7%
$217
HOA
0%
$0
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338