Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.23% first-year return on $143k initial cash invested.
-10.23%
Cash On Cash
3.67%
Cap Rate
0.63
DSCR
$3,678
Rent
-$1,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $4,898 expenses = $1,220 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,957
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$4,898
Mortgage P&I
79%
$2,895
Property Taxes
9%
$324
Home Insurance
8%
$297
HOA
4%
$132
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405