Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17% first-year return on $143k initial cash invested.
-17%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$1,624
Rent
-$2,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,624 income − $3,649 expenses = $2,025 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.0%
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
$1,624
Total Expenses
$3,649
Mortgage P&I
176%
$2,855
Property Taxes
2%
$33
Home Insurance
13%
$208
HOA
0%
$0
Property Management
12%
$195
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$179