Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $142k initial cash invested.
-9.7%
Cash On Cash
3.77%
Cap Rate
0.65
DSCR
$3,788
Rent
-$1,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $4,937 expenses = $1,149 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,910
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,788
Total Expenses
$4,937
Mortgage P&I
75%
$2,854
Property Taxes
15%
$583
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417