Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.27% first-year return on $144k initial cash invested.
-16.27%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$2,463
Rent
-$1,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,463 income − $4,411 expenses = $1,948 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,985
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,463
Total Expenses
$4,411
Mortgage P&I
125%
$3,069
Property Taxes
12%
$293
Home Insurance
9%
$210
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$271