Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.09% first-year return on $144k initial cash invested.
-12.09%
Cash On Cash
3.89%
Cap Rate
0.59
DSCR
$3,142
Rent
-$1,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $4,591 expenses = $1,449 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,142
Total Expenses
$4,591
Mortgage P&I
104%
$3,265
Property Taxes
2%
$47
Home Insurance
7%
$210
HOA
0%
$0
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346