Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.91% first-year return on $144k initial cash invested.
-14.91%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$2,709
Rent
-$1,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $4,498 expenses = $1,789 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,709
Total Expenses
$4,498
Mortgage P&I
111%
$3,006
Property Taxes
13%
$362
Home Insurance
8%
$210
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298