Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.21% first-year return on $144k initial cash invested.
-11.21%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$3,764
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,764 income − $5,109 expenses = $1,345 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
$3,764
Total Expenses
$5,109
Mortgage P&I
80%
$3,026
Property Taxes
13%
$484
Home Insurance
6%
$210
HOA
3%
$108
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414