Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.91% first-year return on $141k initial cash invested.
-10.91%
Cash On Cash
3.75%
Cap Rate
0.61
DSCR
$3,272
Rent
-$1,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,272 income − $4,552 expenses = $1,280 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,272
Total Expenses
$4,552
Mortgage P&I
91%
$2,977
Property Taxes
7%
$232
Home Insurance
6%
$205
HOA
1%
$25
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360