Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.99% first-year return on $144k initial cash invested.
-1.99%
Cash On Cash
5.77%
Cap Rate
1
DSCR
$5,712
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.1%
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
$5,712
Total Expenses
$5,951
Mortgage P&I
51%
$2,896
Property Taxes
16%
$905
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628