Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.48% first-year return on $144k initial cash invested.
-1.48%
Cash On Cash
6.49%
Cap Rate
1.01
DSCR
$5,612
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,612 income − $5,790 expenses = $178 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,005
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,612
Total Expenses
$5,790
Mortgage P&I
57%
$3,201
Property Taxes
8%
$473
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617