Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.01% first-year return on $143k initial cash invested.
-14.01%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$2,829
Rent
-$1,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $4,501 expenses = $1,672 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,964
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,829
Total Expenses
$4,501
Mortgage P&I
105%
$2,980
Property Taxes
12%
$350
Home Insurance
7%
$210
HOA
0%
$0
Property Management
12%
$339
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311