Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $144k initial cash invested.
-6.56%
Cash On Cash
5.3%
Cap Rate
0.82
DSCR
$4,934
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,934 income − $5,722 expenses = $788 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,010
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,934
Total Expenses
$5,722
Mortgage P&I
66%
$3,243
Property Taxes
12%
$589
Home Insurance
4%
$213
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543