Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.43% first-year return on $144k initial cash invested.
-9.43%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$3,968
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,968 income − $5,099 expenses = $1,131 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%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,968
Total Expenses
$5,099
Mortgage P&I
76%
$3,027
Property Taxes
13%
$513
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$436