Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.1% first-year return on $141k initial cash invested.
-15.1%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$2,169
Rent
-$1,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $3,949 expenses = $1,780 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,880
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,169
Total Expenses
$3,949
Mortgage P&I
135%
$2,935
Property Taxes
3%
$58
Home Insurance
10%
$206
HOA
1%
$12
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239