Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.04% first-year return on $162k initial cash invested.
-2.04%
Cash On Cash
5.56%
Cap Rate
0.97
DSCR
$4,710
Rent
-$275
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
$162k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
6%
$36,000
Cashflow
Total Income
$4,710
Total Expenses
$4,985
Mortgage P&I
61%
$2,868
Property Taxes
7%
$307
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518
Projection Charts
Investment Value YoY