Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.4% first-year return on $145k initial cash invested.
-6.4%
Cash On Cash
4.94%
Cap Rate
0.81
DSCR
$4,292
Rent
-$773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,292 income − $5,065 expenses = $773 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,041
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,292
Total Expenses
$5,065
Mortgage P&I
72%
$3,087
Property Taxes
7%
$296
Home Insurance
5%
$222
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472