Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.5% first-year return on $144k initial cash invested.
-2.5%
Cash On Cash
5.83%
Cap Rate
0.97
DSCR
$5,084
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,084 income − $5,384 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,084
Total Expenses
$5,384
Mortgage P&I
59%
$3,012
Property Taxes
8%
$421
Home Insurance
4%
$219
HOA
0%
$4
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559