Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.77% first-year return on $144k initial cash invested.
-0.77%
Cash On Cash
6.24%
Cap Rate
1.03
DSCR
$4,905
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,905 income − $4,997 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,905
Total Expenses
$4,997
Mortgage P&I
62%
$3,018
Property Taxes
2%
$101
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540