Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.51% first-year return on $144k initial cash invested.
-5.51%
Cash On Cash
5.21%
Cap Rate
0.84
DSCR
$4,455
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,455 income − $5,116 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,455
Total Expenses
$5,116
Mortgage P&I
69%
$3,086
Property Taxes
7%
$305
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490