Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.09% first-year return on $142k initial cash invested.
-10.09%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$3,705
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,705 income − $4,895 expenses = $1,190 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,883
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,705
Total Expenses
$4,895
Mortgage P&I
81%
$2,987
Property Taxes
11%
$407
Home Insurance
6%
$210
HOA
1%
$31
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408