Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.21% first-year return on $144k initial cash invested.
-6.21%
Cash On Cash
5.03%
Cap Rate
0.82
DSCR
$5,028
Rent
-$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,028 income − $5,773 expenses = $745 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,028
Total Expenses
$5,773
Mortgage P&I
61%
$3,057
Property Taxes
16%
$797
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553