Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.95% first-year return on $144k initial cash invested.
-2.95%
Cash On Cash
5.76%
Cap Rate
0.95
DSCR
$5,038
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,038 income − $5,392 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,997
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,038
Total Expenses
$5,392
Mortgage P&I
60%
$3,032
Property Taxes
7%
$357
Home Insurance
5%
$262
HOA
1%
$27
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554