Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.84% first-year return on $142k initial cash invested.
-11.84%
Cash On Cash
3.75%
Cap Rate
0.6
DSCR
$3,702
Rent
-$1,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $5,101 expenses = $1,399 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,894
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$5,101
Mortgage P&I
84%
$3,095
Property Taxes
15%
$538
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407