Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.67% first-year return on $145k initial cash invested.
-9.67%
Cash On Cash
4.24%
Cap Rate
0.68
DSCR
$3,873
Rent
-$1,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $5,040 expenses = $1,167 out of pocket
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,037
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$5,040
Mortgage P&I
81%
$3,147
Property Taxes
5%
$200
Home Insurance
6%
$218
HOA
4%
$158
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426