Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.5% first-year return on $145k initial cash invested.
-7.5%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$4,425
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $5,333 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,059
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,425
Total Expenses
$5,333
Mortgage P&I
69%
$3,035
Property Taxes
13%
$592
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487