Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.62% first-year return on $144k initial cash invested.
-3.62%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$5,343
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,343 income − $5,777 expenses = $434 out of pocket
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%
$6,003
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,343
Total Expenses
$5,777
Mortgage P&I
56%
$2,989
Property Taxes
15%
$806
Home Insurance
3%
$165
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588