Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.88% first-year return on $145k initial cash invested.
-3.88%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$4,545
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,545 income − $5,012 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,028
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,545
Total Expenses
$5,012
Mortgage P&I
67%
$3,023
Property Taxes
5%
$234
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500