Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.31% first-year return on $144k initial cash invested.
-14.31%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$2,631
Rent
-$1,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $4,346 expenses = $1,715 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
$2,631
Total Expenses
$4,346
Mortgage P&I
113%
$2,982
Property Taxes
10%
$260
Home Insurance
8%
$210
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289