Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.07% first-year return on $144k initial cash invested.
-1.07%
Cash On Cash
6.37%
Cap Rate
1.03
DSCR
$5,378
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,378 income − $5,506 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,998
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,378
Total Expenses
$5,506
Mortgage P&I
58%
$3,099
Property Taxes
7%
$373
Home Insurance
4%
$206
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592