Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.25% first-year return on $142k initial cash invested.
-13.25%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$2,998
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,998 income − $4,565 expenses = $1,567 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,903
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,998
Total Expenses
$4,565
Mortgage P&I
98%
$2,931
Property Taxes
14%
$405
Home Insurance
7%
$209
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330