Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.81% first-year return on $144k initial cash invested.
-1.81%
Cash On Cash
6.26%
Cap Rate
1
DSCR
$5,798
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,798 income − $6,015 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,005
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,798
Total Expenses
$6,015
Mortgage P&I
54%
$3,116
Property Taxes
12%
$699
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638