Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.84% first-year return on $144k initial cash invested.
-2.84%
Cash On Cash
5.62%
Cap Rate
0.95
DSCR
$4,494
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,494 income − $4,835 expenses = $341 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,995
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,494
Total Expenses
$4,835
Mortgage P&I
66%
$2,968
Property Taxes
3%
$138
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494