Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.37% first-year return on $144k initial cash invested.
-19.37%
Cash On Cash
1.95%
Cap Rate
0.3
DSCR
$2,322
Rent
-$2,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,322 income − $4,646 expenses = $2,324 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,322
Total Expenses
$4,646
Mortgage P&I
138%
$3,206
Property Taxes
19%
$440
Home Insurance
9%
$210
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$255