Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.02% first-year return on $144k initial cash invested.
-13.02%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$3,636
Rent
-$1,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,636 income − $5,196 expenses = $1,560 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,636
Total Expenses
$5,196
Mortgage P&I
84%
$3,045
Property Taxes
19%
$706
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400