Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.81% first-year return on $144k initial cash invested.
-9.81%
Cash On Cash
4.28%
Cap Rate
0.68
DSCR
$3,738
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,738 income − $4,914 expenses = $1,176 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,738
Total Expenses
$4,914
Mortgage P&I
85%
$3,161
Property Taxes
3%
$121
Home Insurance
6%
$210
HOA
4%
$150
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$411