Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.57% first-year return on $145k initial cash invested.
-4.57%
Cash On Cash
5.92%
Cap Rate
0.9
DSCR
$5,748
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,748 income − $6,300 expenses = $552 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,047
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,748
Total Expenses
$6,300
Mortgage P&I
58%
$3,307
Property Taxes
10%
$548
Home Insurance
4%
$217
HOA
5%
$274
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632