Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.83% first-year return on $144k initial cash invested.
-8.83%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$3,998
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,998 income − $5,059 expenses = $1,061 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,009
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,998
Total Expenses
$5,059
Mortgage P&I
74%
$2,976
Property Taxes
11%
$456
Home Insurance
5%
$217
HOA
1%
$50
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440