Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.13% first-year return on $144k initial cash invested.
-15.13%
Cash On Cash
2.78%
Cap Rate
0.45
DSCR
$2,650
Rent
-$1,813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $4,463 expenses = $1,813 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,650
Total Expenses
$4,463
Mortgage P&I
117%
$3,097
Property Taxes
10%
$254
Home Insurance
8%
$210
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292