Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.06% first-year return on $143k initial cash invested.
-19.06%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$3,782
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $6,045 expenses = $2,263 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,929
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$6,045
Mortgage P&I
80%
$3,013
Property Taxes
10%
$372
Home Insurance
6%
$209
HOA
31%
$1,166
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416