Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.35% first-year return on $141k initial cash invested.
-9.35%
Cash On Cash
4.58%
Cap Rate
0.7
DSCR
$3,796
Rent
-$1,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,796 income − $4,896 expenses = $1,100 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,865
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,796
Total Expenses
$4,896
Mortgage P&I
84%
$3,186
Property Taxes
3%
$113
Home Insurance
5%
$205
HOA
3%
$100
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418