Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $144k initial cash invested.
-7.56%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$5,232
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,232 income − $6,141 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,015
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,232
Total Expenses
$6,141
Mortgage P&I
57%
$3,003
Property Taxes
20%
$1,069
Home Insurance
6%
$290
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576