Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.17% first-year return on $145k initial cash invested.
-10.17%
Cash On Cash
4.02%
Cap Rate
0.65
DSCR
$3,600
Rent
-$1,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $4,829 expenses = $1,229 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$4,829
Mortgage P&I
86%
$3,112
Property Taxes
8%
$276
Home Insurance
6%
$217
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396