Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.66% first-year return on $141k initial cash invested.
-11.66%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$3,186
Rent
-$1,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $4,555 expenses = $1,369 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$4,555
Mortgage P&I
94%
$3,008
Property Taxes
8%
$260
Home Insurance
6%
$205
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$96
Maintenance
4%
$127
Other
11%
$350