Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.54% first-year return on $144k initial cash invested.
-10.54%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$3,858
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $5,123 expenses = $1,265 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%
$5,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,858
Total Expenses
$5,123
Mortgage P&I
78%
$3,026
Property Taxes
15%
$576
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$424