Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.88% first-year return on $144k initial cash invested.
-18.88%
Cash On Cash
2.22%
Cap Rate
0.34
DSCR
$2,630
Rent
-$2,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $4,895 expenses = $2,265 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,630
Total Expenses
$4,895
Mortgage P&I
124%
$3,271
Property Taxes
20%
$520
Home Insurance
8%
$210
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289