Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.32% first-year return on $145k initial cash invested.
-10.32%
Cash On Cash
4%
Cap Rate
0.65
DSCR
$3,864
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,864 income − $5,110 expenses = $1,246 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,039
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,864
Total Expenses
$5,110
Mortgage P&I
80%
$3,102
Property Taxes
11%
$439
Home Insurance
6%
$217
HOA
1%
$37
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425