Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.43% first-year return on $142k initial cash invested.
-14.43%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$2,316
Rent
-$1,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $4,022 expenses = $1,706 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,316
Total Expenses
$4,022
Mortgage P&I
127%
$2,945
Property Taxes
4%
$83
Home Insurance
9%
$206
HOA
0%
$0
Property Management
12%
$278
CapEx
4%
$93
Vacancy
3%
$69
Maintenance
4%
$93
Other
11%
$255