Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.34% first-year return on $142k initial cash invested.
-14.34%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$2,475
Rent
-$1,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $4,171 expenses = $1,696 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,475
Total Expenses
$4,171
Mortgage P&I
122%
$3,010
Property Taxes
5%
$114
Home Insurance
8%
$206
HOA
0%
$0
Property Management
12%
$297
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272