Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.33% first-year return on $143k initial cash invested.
-17.33%
Cash On Cash
2.34%
Cap Rate
0.37
DSCR
$2,469
Rent
-$2,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,469 income − $4,533 expenses = $2,064 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,469
Total Expenses
$4,533
Mortgage P&I
127%
$3,124
Property Taxes
15%
$361
Home Insurance
8%
$208
HOA
0%
$0
Property Management
12%
$296
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$272