Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.95% first-year return on $145k initial cash invested.
-9.95%
Cash On Cash
4.55%
Cap Rate
0.69
DSCR
$4,216
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $5,419 expenses = $1,203 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,216
Total Expenses
$5,419
Mortgage P&I
79%
$3,328
Property Taxes
4%
$185
Home Insurance
5%
$212
HOA
6%
$260
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$126
Maintenance
4%
$169
Other
11%
$464