Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.99% first-year return on $145k initial cash invested.
-7.99%
Cash On Cash
4.59%
Cap Rate
0.75
DSCR
$4,406
Rent
-$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,406 income − $5,370 expenses = $964 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,036
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,406
Total Expenses
$5,370
Mortgage P&I
70%
$3,097
Property Taxes
13%
$565
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485