Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.97% first-year return on $144k initial cash invested.
-16.97%
Cash On Cash
2.92%
Cap Rate
0.44
DSCR
$3,687
Rent
-$2,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,687 income − $5,727 expenses = $2,040 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,014
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,687
Total Expenses
$5,727
Mortgage P&I
91%
$3,356
Property Taxes
25%
$910
Home Insurance
6%
$208
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$406