Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.94% first-year return on $144k initial cash invested.
-2.94%
Cash On Cash
5.74%
Cap Rate
0.96
DSCR
$5,686
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,686 income − $6,040 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,014
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,686
Total Expenses
$6,040
Mortgage P&I
53%
$3,003
Property Taxes
16%
$895
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$682
CapEx
4%
$227
Vacancy
3%
$171
Maintenance
4%
$227
Other
11%
$625