Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.94% first-year return on $143k initial cash invested.
-14.94%
Cash On Cash
2.31%
Cap Rate
0.41
DSCR
$2,811
Rent
-$1,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $4,591 expenses = $1,780 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,952
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$4,591
Mortgage P&I
100%
$2,816
Property Taxes
21%
$604
Home Insurance
8%
$217
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309