Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.06% first-year return on $145k initial cash invested.
-7.06%
Cash On Cash
4.95%
Cap Rate
0.79
DSCR
$4,935
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,935 income − $5,791 expenses = $856 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,068
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,935
Total Expenses
$5,791
Mortgage P&I
64%
$3,160
Property Taxes
15%
$741
Home Insurance
4%
$213
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543