Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.59% first-year return on $144k initial cash invested.
-6.59%
Cash On Cash
5%
Cap Rate
0.8
DSCR
$4,402
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,402 income − $5,194 expenses = $792 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,011
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$5,194
Mortgage P&I
71%
$3,119
Property Taxes
8%
$362
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484