Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.84% first-year return on $144k initial cash invested.
-6.84%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$4,836
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,836 income − $5,657 expenses = $821 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,836
Total Expenses
$5,657
Mortgage P&I
62%
$3,002
Property Taxes
17%
$802
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532