Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.51% first-year return on $144k initial cash invested.
-3.51%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$5,192
Rent
-$421
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,996
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,192
Total Expenses
$5,613
Mortgage P&I
57%
$2,981
Property Taxes
13%
$656
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571