Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.48% first-year return on $145k initial cash invested.
-8.48%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$4,452
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,452 income − $5,477 expenses = $1,025 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,049
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,452
Total Expenses
$5,477
Mortgage P&I
67%
$2,998
Property Taxes
16%
$724
Home Insurance
5%
$220
HOA
0%
$21
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490