Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.03% first-year return on $144k initial cash invested.
-9.03%
Cash On Cash
4.27%
Cap Rate
0.69
DSCR
$3,580
Rent
-$1,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,580 income − $4,664 expenses = $1,084 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,580
Total Expenses
$4,664
Mortgage P&I
86%
$3,075
Property Taxes
4%
$129
Home Insurance
6%
$210
HOA
1%
$33
Property Management
12%
$430
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$394