Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.03% first-year return on $144k initial cash invested.
-17.03%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$2,733
Rent
-$2,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $4,774 expenses = $2,041 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,733
Total Expenses
$4,774
Mortgage P&I
110%
$3,013
Property Taxes
22%
$606
Home Insurance
8%
$210
HOA
1%
$16
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301