Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.81% first-year return on $145k initial cash invested.
-4.81%
Cash On Cash
5.22%
Cap Rate
0.87
DSCR
$4,887
Rent
-$583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,887 income − $5,470 expenses = $583 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,064
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,887
Total Expenses
$5,470
Mortgage P&I
62%
$3,027
Property Taxes
8%
$393
Home Insurance
4%
$219
HOA
3%
$170
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$538