Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.58% first-year return on $143k initial cash invested.
-8.58%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$3,718
Rent
-$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $4,741 expenses = $1,023 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,955
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$4,741
Mortgage P&I
80%
$2,983
Property Taxes
8%
$283
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409