Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.24% first-year return on $143k initial cash invested.
-13.24%
Cash On Cash
2.73%
Cap Rate
0.48
DSCR
$2,430
Rent
-$1,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $4,007 expenses = $1,577 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%
$5,948
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,430
Total Expenses
$4,007
Mortgage P&I
117%
$2,834
Property Taxes
5%
$128
Home Insurance
9%
$219
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$267