Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.85% first-year return on $143k initial cash invested.
-10.85%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$3,722
Rent
-$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $5,014 expenses = $1,292 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,945
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,722
Total Expenses
$5,014
Mortgage P&I
81%
$3,025
Property Taxes
7%
$265
Home Insurance
6%
$208
HOA
7%
$250
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$409