Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.25% first-year return on $144k initial cash invested.
-18.25%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$2,112
Rent
-$2,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $4,302 expenses = $2,190 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
$2,112
Total Expenses
$4,302
Mortgage P&I
144%
$3,037
Property Taxes
16%
$339
Home Insurance
10%
$210
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232