Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.29% first-year return on $144k initial cash invested.
-1.29%
Cash On Cash
6.09%
Cap Rate
1.03
DSCR
$5,810
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,810 income − $5,965 expenses = $155 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%
$5,998
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,810
Total Expenses
$5,965
Mortgage P&I
51%
$2,969
Property Taxes
10%
$602
Home Insurance
4%
$210
HOA
4%
$210
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639