Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.55% first-year return on $142k initial cash invested.
-24.55%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$1,647
Rent
-$2,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,647 income − $4,554 expenses = $2,907 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,908
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,647
Total Expenses
$4,554
Mortgage P&I
180%
$2,968
Property Taxes
43%
$711
Home Insurance
19%
$315
HOA
0%
$0
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$49
Maintenance
4%
$66
Other
11%
$181