Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.41% first-year return on $144k initial cash invested.
-19.41%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$1,592
Rent
-$2,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $3,921 expenses = $2,329 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,592
Total Expenses
$3,921
Mortgage P&I
191%
$3,034
Property Taxes
8%
$135
Home Insurance
13%
$210
HOA
0%
$0
Property Management
12%
$191
CapEx
4%
$64
Vacancy
3%
$48
Maintenance
4%
$64
Other
11%
$175