Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.29% first-year return on $144k initial cash invested.
-4.29%
Cash On Cash
5.5%
Cap Rate
0.9
DSCR
$5,142
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,142 income − $5,657 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,996
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,142
Total Expenses
$5,657
Mortgage P&I
59%
$3,059
Property Taxes
13%
$646
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566