Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.21% first-year return on $143k initial cash invested.
-12.21%
Cash On Cash
3.89%
Cap Rate
0.6
DSCR
$4,143
Rent
-$1,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,143 income − $5,598 expenses = $1,455 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,951
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,143
Total Expenses
$5,598
Mortgage P&I
78%
$3,219
Property Taxes
14%
$580
Home Insurance
5%
$210
HOA
4%
$180
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456