Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.18% first-year return on $144k initial cash invested.
-8.18%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$3,890
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $4,872 expenses = $982 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%
$6,004
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$4,872
Mortgage P&I
77%
$2,983
Property Taxes
9%
$348
Home Insurance
6%
$217
HOA
0%
$0
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428