Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.97% first-year return on $144k initial cash invested.
-8.97%
Cash On Cash
4%
Cap Rate
0.69
DSCR
$4,192
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,192 income − $5,268 expenses = $1,076 out of pocket
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%
$6,001
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,192
Total Expenses
$5,268
Mortgage P&I
69%
$2,908
Property Taxes
7%
$310
Home Insurance
5%
$209
HOA
10%
$415
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461