Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.88% first-year return on $144k initial cash invested.
-4.88%
Cash On Cash
5.13%
Cap Rate
0.86
DSCR
$4,184
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,184 income − $4,770 expenses = $586 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,184
Total Expenses
$4,770
Mortgage P&I
71%
$2,991
Property Taxes
3%
$138
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460