Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.27% first-year return on $141k initial cash invested.
-19.27%
Cash On Cash
2.11%
Cap Rate
0.32
DSCR
$2,274
Rent
-$2,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,274 income − $4,533 expenses = $2,259 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,843
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,274
Total Expenses
$4,533
Mortgage P&I
140%
$3,194
Property Taxes
14%
$325
Home Insurance
9%
$210
HOA
1%
$31
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250