Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.36% first-year return on $143k initial cash invested.
-11.36%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$3,546
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,546 income − $4,899 expenses = $1,353 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,949
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,546
Total Expenses
$4,899
Mortgage P&I
86%
$3,034
Property Taxes
13%
$451
Home Insurance
6%
$208
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390