Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.1% first-year return on $144k initial cash invested.
-17.1%
Cash On Cash
2.77%
Cap Rate
0.42
DSCR
$2,751
Rent
-$2,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $4,800 expenses = $2,049 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,751
Total Expenses
$4,800
Mortgage P&I
121%
$3,321
Property Taxes
12%
$333
Home Insurance
8%
$210
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303