Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.99% first-year return on $144k initial cash invested.
-5.99%
Cash On Cash
4.9%
Cap Rate
0.83
DSCR
$5,118
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,118 income − $5,838 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,016
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,118
Total Expenses
$5,838
Mortgage P&I
58%
$2,970
Property Taxes
19%
$969
Home Insurance
3%
$158
HOA
0%
$0
Property Management
12%
$614
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563