Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.87% first-year return on $145k initial cash invested.
-5.87%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$4,784
Rent
-$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,784 income − $5,493 expenses = $709 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,045
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$5,493
Mortgage P&I
63%
$3,037
Property Taxes
13%
$611
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526