Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.76% first-year return on $144k initial cash invested.
-19.76%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$1,755
Rent
-$2,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,755 income − $4,123 expenses = $2,368 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,755
Total Expenses
$4,123
Mortgage P&I
169%
$2,974
Property Taxes
19%
$342
Home Insurance
12%
$210
HOA
0%
$0
Property Management
12%
$211
CapEx
4%
$70
Vacancy
3%
$53
Maintenance
4%
$70
Other
11%
$193