Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.49% first-year return on $145k initial cash invested.
-3.49%
Cash On Cash
5.67%
Cap Rate
0.93
DSCR
$5,157
Rent
-$421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,157 income − $5,578 expenses = $421 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,033
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,157
Total Expenses
$5,578
Mortgage P&I
59%
$3,067
Property Taxes
11%
$548
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567