Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.55% first-year return on $144k initial cash invested.
-9.55%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$4,030
Rent
-$1,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $5,176 expenses = $1,146 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,997
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$5,176
Mortgage P&I
75%
$3,016
Property Taxes
14%
$573
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443