Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.53% first-year return on $144k initial cash invested.
-15.53%
Cash On Cash
2.68%
Cap Rate
0.43
DSCR
$2,912
Rent
-$1,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $4,769 expenses = $1,857 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,977
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,912
Total Expenses
$4,769
Mortgage P&I
106%
$3,077
Property Taxes
17%
$487
Home Insurance
7%
$217
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320