Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.47% first-year return on $144k initial cash invested.
-4.47%
Cash On Cash
5.46%
Cap Rate
0.9
DSCR
$5,550
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,550 income − $6,087 expenses = $537 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,008
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,550
Total Expenses
$6,087
Mortgage P&I
55%
$3,051
Property Taxes
17%
$935
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610