Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.18% first-year return on $143k initial cash invested.
-17.18%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$2,062
Rent
-$2,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,062 income − $4,108 expenses = $2,046 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,062
Total Expenses
$4,108
Mortgage P&I
145%
$2,986
Property Taxes
10%
$214
Home Insurance
10%
$208
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$227