Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.49% first-year return on $145k initial cash invested.
-3.49%
Cash On Cash
5.88%
Cap Rate
0.93
DSCR
$5,133
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,133 income − $5,556 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,068
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,133
Total Expenses
$5,556
Mortgage P&I
62%
$3,189
Property Taxes
8%
$400
Home Insurance
4%
$222
HOA
0%
$0
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565