Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.33% first-year return on $145k initial cash invested.
-7.33%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$4,160
Rent
-$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,160 income − $5,045 expenses = $885 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,045
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,160
Total Expenses
$5,045
Mortgage P&I
73%
$3,023
Property Taxes
8%
$333
Home Insurance
5%
$217
HOA
1%
$58
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458