Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $145k initial cash invested.
-6.67%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$4,946
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,946 income − $5,754 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,065
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,946
Total Expenses
$5,754
Mortgage P&I
61%
$3,024
Property Taxes
17%
$838
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544