Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.73% first-year return on $145k initial cash invested.
-3.73%
Cash On Cash
5.69%
Cap Rate
0.92
DSCR
$5,229
Rent
-$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,229 income − $5,679 expenses = $450 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,035
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,229
Total Expenses
$5,679
Mortgage P&I
59%
$3,103
Property Taxes
11%
$588
Home Insurance
4%
$211
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575