Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.55% first-year return on $145k initial cash invested.
-5.55%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$4,686
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,686 income − $5,356 expenses = $670 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,042
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,686
Total Expenses
$5,356
Mortgage P&I
64%
$2,994
Property Taxes
11%
$514
Home Insurance
5%
$214
HOA
1%
$42
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$141
Maintenance
4%
$187
Other
11%
$515