Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.53% first-year return on $142k initial cash invested.
-12.53%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$3,528
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $5,011 expenses = $1,483 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,906
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,528
Total Expenses
$5,011
Mortgage P&I
83%
$2,938
Property Taxes
19%
$659
Home Insurance
6%
$215
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388