Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.68% first-year return on $144k initial cash invested.
-8.68%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$4,664
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,664 income − $5,709 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,020
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,664
Total Expenses
$5,709
Mortgage P&I
65%
$3,014
Property Taxes
12%
$570
Home Insurance
5%
$213
HOA
7%
$325
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513