Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -31.28% first-year return on $141k initial cash invested.
-31.28%
Cash On Cash
-1.46%
Cap Rate
-0.24
DSCR
$957
Rent
-$3,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$957 income − $4,628 expenses = $3,671 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$957
Total Expenses
$4,628
Mortgage P&I
305%
$2,920
Property Taxes
123%
$1,178
Home Insurance
21%
$205
HOA
0%
$0
Property Management
12%
$115
CapEx
4%
$38
Vacancy
3%
$29
Maintenance
4%
$38
Other
11%
$105