Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.19% first-year return on $144k initial cash invested.
-14.19%
Cash On Cash
3.54%
Cap Rate
0.53
DSCR
$3,736
Rent
-$1,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,736 income − $5,438 expenses = $1,702 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,736
Total Expenses
$5,438
Mortgage P&I
89%
$3,321
Property Taxes
17%
$638
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411