Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.27% first-year return on $143k initial cash invested.
-13.27%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$2,918
Rent
-$1,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $4,499 expenses = $1,581 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$4,499
Mortgage P&I
102%
$2,969
Property Taxes
11%
$329
Home Insurance
7%
$208
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321