Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.89% first-year return on $145k initial cash invested.
-10.89%
Cash On Cash
3.91%
Cap Rate
0.63
DSCR
$4,258
Rent
-$1,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $5,571 expenses = $1,313 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
$4,258
Total Expenses
$5,571
Mortgage P&I
73%
$3,110
Property Taxes
12%
$501
Home Insurance
5%
$213
HOA
7%
$300
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468