Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.78% first-year return on $145k initial cash invested.
-5.78%
Cash On Cash
5.52%
Cap Rate
0.85
DSCR
$4,954
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,954 income − $5,654 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,060
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,954
Total Expenses
$5,654
Mortgage P&I
66%
$3,292
Property Taxes
9%
$459
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545