Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.02% first-year return on $144k initial cash invested.
-18.02%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$2,480
Rent
-$2,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,480 income − $4,643 expenses = $2,163 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
$2,480
Total Expenses
$4,643
Mortgage P&I
123%
$3,047
Property Taxes
22%
$543
Home Insurance
8%
$210
HOA
0%
$0
Property Management
12%
$298
CapEx
4%
$99
Vacancy
3%
$74
Maintenance
4%
$99
Other
11%
$273