Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.44% first-year return on $144k initial cash invested.
-15.44%
Cash On Cash
2.84%
Cap Rate
0.45
DSCR
$3,350
Rent
-$1,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $5,202 expenses = $1,852 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,350
Total Expenses
$5,202
Mortgage P&I
94%
$3,139
Property Taxes
21%
$715
Home Insurance
6%
$210
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368