Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $145k initial cash invested.
-4.45%
Cash On Cash
5.27%
Cap Rate
0.89
DSCR
$4,890
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,890 income − $5,427 expenses = $537 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,035
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,890
Total Expenses
$5,427
Mortgage P&I
61%
$2,992
Property Taxes
10%
$478
Home Insurance
4%
$210
HOA
2%
$83
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538