Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.73% first-year return on $145k initial cash invested.
-7.73%
Cash On Cash
4.58%
Cap Rate
0.75
DSCR
$4,050
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $4,985 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,051
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,050
Total Expenses
$4,985
Mortgage P&I
76%
$3,083
Property Taxes
8%
$310
Home Insurance
5%
$214
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446