Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.02% first-year return on $143k initial cash invested.
-12.02%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$2,895
Rent
-$1,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $4,328 expenses = $1,433 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,954
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$4,328
Mortgage P&I
102%
$2,951
Property Taxes
7%
$201
Home Insurance
7%
$192
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318