Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.66% first-year return on $144k initial cash invested.
-2.66%
Cash On Cash
5.51%
Cap Rate
0.95
DSCR
$4,624
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,995
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,624
Total Expenses
$4,943
Mortgage P&I
62%
$2,885
Property Taxes
4%
$205
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509