Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.06% first-year return on $145k initial cash invested.
-9.06%
Cash On Cash
4.55%
Cap Rate
0.72
DSCR
$5,030
Rent
-$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,030 income − $6,127 expenses = $1,097 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,060
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,030
Total Expenses
$6,127
Mortgage P&I
64%
$3,195
Property Taxes
13%
$634
Home Insurance
5%
$228
HOA
7%
$360
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553