Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.62% first-year return on $144k initial cash invested.
-5.62%
Cash On Cash
4.91%
Cap Rate
0.84
DSCR
$4,816
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,816
Total Expenses
$5,491
Mortgage P&I
61%
$2,938
Property Taxes
12%
$585
Home Insurance
4%
$210
HOA
2%
$120
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530