Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.36% first-year return on $144k initial cash invested.
-6.36%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$4,695
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,695 income − $5,459 expenses = $764 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%
$6,011
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,695
Total Expenses
$5,459
Mortgage P&I
65%
$3,029
Property Taxes
13%
$620
Home Insurance
5%
$214
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516