Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.55% first-year return on $144k initial cash invested.
-1.55%
Cash On Cash
6.04%
Cap Rate
1.01
DSCR
$5,128
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,128 income − $5,314 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,017
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,128
Total Expenses
$5,314
Mortgage P&I
59%
$3,012
Property Taxes
4%
$214
Home Insurance
4%
$210
HOA
3%
$135
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564