Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.72% first-year return on $144k initial cash invested.
-4.72%
Cash On Cash
5.45%
Cap Rate
0.88
DSCR
$4,896
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,896 income − $5,463 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,004
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,896
Total Expenses
$5,463
Mortgage P&I
63%
$3,098
Property Taxes
10%
$489
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539