Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $144k initial cash invested.
-6.52%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$4,797
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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%
$6,001
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,797
Total Expenses
$5,580
Mortgage P&I
62%
$2,979
Property Taxes
15%
$704
Home Insurance
4%
$215
HOA
1%
$50
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528