Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $143k initial cash invested.
-11.67%
Cash On Cash
3.8%
Cap Rate
0.6
DSCR
$3,806
Rent
-$1,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,806 income − $5,194 expenses = $1,388 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,938
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$5,194
Mortgage P&I
82%
$3,118
Property Taxes
15%
$570
Home Insurance
6%
$212
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419