Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.73% first-year return on $144k initial cash invested.
-17.73%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$2,616
Rent
-$2,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,616 income − $4,743 expenses = $2,127 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,616
Total Expenses
$4,743
Mortgage P&I
118%
$3,089
Property Taxes
21%
$554
Home Insurance
8%
$210
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288