Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.05% first-year return on $144k initial cash invested.
-7.05%
Cash On Cash
4.73%
Cap Rate
0.78
DSCR
$4,384
Rent
-$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,384 income − $5,233 expenses = $849 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,023
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,384
Total Expenses
$5,233
Mortgage P&I
69%
$3,046
Property Taxes
11%
$483
Home Insurance
5%
$214
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$132
Maintenance
4%
$175
Other
11%
$482