Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.52% first-year return on $143k initial cash invested.
-11.52%
Cash On Cash
3.6%
Cap Rate
0.59
DSCR
$3,330
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $4,701 expenses = $1,371 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,944
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$4,701
Mortgage P&I
91%
$3,022
Property Taxes
6%
$185
Home Insurance
7%
$220
HOA
4%
$142
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366