Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.4% first-year return on $144k initial cash invested.
-11.4%
Cash On Cash
3.45%
Cap Rate
0.59
DSCR
$3,957
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $5,328 expenses = $1,371 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,015
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,957
Total Expenses
$5,328
Mortgage P&I
74%
$2,943
Property Taxes
10%
$383
Home Insurance
5%
$192
HOA
12%
$465
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435