Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.06% first-year return on $143k initial cash invested.
-10.06%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$3,998
Rent
-$1,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $5,194 expenses = $1,196 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,934
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$5,194
Mortgage P&I
76%
$3,019
Property Taxes
15%
$600
Home Insurance
5%
$215
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440