Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.55% first-year return on $144k initial cash invested.
-2.55%
Cash On Cash
5.94%
Cap Rate
0.96
DSCR
$4,812
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,812 income − $5,119 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,812
Total Expenses
$5,119
Mortgage P&I
64%
$3,090
Property Taxes
1%
$56
Home Insurance
6%
$297
HOA
1%
$42
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529