Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.86% first-year return on $144k initial cash invested.
-5.86%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$4,623
Rent
-$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,623 income − $5,326 expenses = $703 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,623
Total Expenses
$5,326
Mortgage P&I
65%
$3,000
Property Taxes
12%
$539
Home Insurance
5%
$214
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509