Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.2% first-year return on $144k initial cash invested.
-13.2%
Cash On Cash
3.42%
Cap Rate
0.54
DSCR
$3,134
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,134 income − $4,718 expenses = $1,584 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,134
Total Expenses
$4,718
Mortgage P&I
101%
$3,170
Property Taxes
9%
$273
Home Insurance
7%
$210
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345