Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5% first-year return on $145k initial cash invested.
-5%
Cash On Cash
5.29%
Cap Rate
0.87
DSCR
$5,104
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,104 income − $5,707 expenses = $603 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,104
Total Expenses
$5,707
Mortgage P&I
60%
$3,059
Property Taxes
14%
$704
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561