Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.54% first-year return on $144k initial cash invested.
-16.54%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$2,706
Rent
-$1,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $4,690 expenses = $1,984 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,706
Total Expenses
$4,690
Mortgage P&I
109%
$2,956
Property Taxes
22%
$588
Home Insurance
8%
$210
HOA
1%
$16
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298