Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.59% first-year return on $144k initial cash invested.
-13.59%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$2,688
Rent
-$1,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $4,317 expenses = $1,629 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,688
Total Expenses
$4,317
Mortgage P&I
113%
$3,039
Property Taxes
6%
$152
Home Insurance
8%
$210
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296