Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.1% first-year return on $144k initial cash invested.
-13.1%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,748
Rent
-$1,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $5,317 expenses = $1,569 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,989
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,748
Total Expenses
$5,317
Mortgage P&I
80%
$2,985
Property Taxes
23%
$848
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$450
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412