Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.05% first-year return on $144k initial cash invested.
-16.05%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$2,444
Rent
-$1,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,444 income − $4,370 expenses = $1,926 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%
$5,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,444
Total Expenses
$4,370
Mortgage P&I
123%
$3,010
Property Taxes
13%
$319
Home Insurance
9%
$210
HOA
0%
$0
Property Management
12%
$293
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269