Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.41% first-year return on $143k initial cash invested.
-12.41%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$3,004
Rent
-$1,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $4,482 expenses = $1,478 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,004
Total Expenses
$4,482
Mortgage P&I
99%
$2,975
Property Taxes
9%
$279
Home Insurance
7%
$208
HOA
0%
$0
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330