Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.75% first-year return on $145k initial cash invested.
-8.75%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$3,756
Rent
-$1,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $4,817 expenses = $1,061 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,069
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,756
Total Expenses
$4,817
Mortgage P&I
80%
$2,998
Property Taxes
8%
$292
Home Insurance
7%
$250
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413