Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.73% first-year return on $144k initial cash invested.
-4.73%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$5,564
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,564 income − $6,133 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,019
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,564
Total Expenses
$6,133
Mortgage P&I
55%
$3,069
Property Taxes
17%
$965
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612