Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.02% first-year return on $145k initial cash invested.
-4.02%
Cash On Cash
5.61%
Cap Rate
0.92
DSCR
$5,608
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,608 income − $6,093 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,034
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,608
Total Expenses
$6,093
Mortgage P&I
55%
$3,082
Property Taxes
16%
$886
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617