Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.36% first-year return on $145k initial cash invested.
-3.36%
Cash On Cash
5.49%
Cap Rate
0.93
DSCR
$4,872
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,872 income − $5,278 expenses = $406 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,872
Total Expenses
$5,278
Mortgage P&I
61%
$2,980
Property Taxes
8%
$396
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536