Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.6% first-year return on $144k initial cash invested.
-13.6%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$4,011
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $5,643 expenses = $1,632 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,011
Total Expenses
$5,643
Mortgage P&I
77%
$3,069
Property Taxes
20%
$802
Home Insurance
5%
$210
HOA
5%
$200
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441