Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.5% first-year return on $144k initial cash invested.
-13.5%
Cash On Cash
3.29%
Cap Rate
0.52
DSCR
$2,961
Rent
-$1,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $4,581 expenses = $1,620 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,961
Total Expenses
$4,581
Mortgage P&I
106%
$3,145
Property Taxes
7%
$220
Home Insurance
7%
$210
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326