Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.17% first-year return on $141k initial cash invested.
-9.17%
Cash On Cash
4.06%
Cap Rate
0.68
DSCR
$3,717
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $4,792 expenses = $1,075 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,841
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$4,792
Mortgage P&I
78%
$2,900
Property Taxes
8%
$297
Home Insurance
6%
$210
HOA
3%
$120
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409