Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.18% first-year return on $145k initial cash invested.
-8.18%
Cash On Cash
4.93%
Cap Rate
0.76
DSCR
$4,662
Rent
-$989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,662 income − $5,651 expenses = $989 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,053
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,662
Total Expenses
$5,651
Mortgage P&I
71%
$3,292
Property Taxes
12%
$565
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513