Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.57% first-year return on $143k initial cash invested.
-17.57%
Cash On Cash
2.32%
Cap Rate
0.37
DSCR
$2,958
Rent
-$2,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,958 income − $5,050 expenses = $2,092 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,947
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,958
Total Expenses
$5,050
Mortgage P&I
106%
$3,123
Property Taxes
23%
$686
Home Insurance
8%
$236
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325