Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.34% first-year return on $145k initial cash invested.
-9.34%
Cash On Cash
4.23%
Cap Rate
0.69
DSCR
$3,910
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,910 income − $5,039 expenses = $1,129 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,910
Total Expenses
$5,039
Mortgage P&I
79%
$3,108
Property Taxes
10%
$391
Home Insurance
5%
$212
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430