Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.85% first-year return on $144k initial cash invested.
-4.85%
Cash On Cash
5.75%
Cap Rate
0.88
DSCR
$4,618
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,618 income − $5,200 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,618
Total Expenses
$5,200
Mortgage P&I
71%
$3,274
Property Taxes
3%
$145
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$554
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$508