Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.24% first-year return on $145k initial cash invested.
-4.24%
Cash On Cash
5.32%
Cap Rate
0.9
DSCR
$4,980
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,980 income − $5,494 expenses = $514 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,070
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,980
Total Expenses
$5,494
Mortgage P&I
60%
$3,005
Property Taxes
9%
$445
Home Insurance
4%
$201
HOA
3%
$150
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548