Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.28% first-year return on $145k initial cash invested.
-8.28%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$3,740
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,740 income − $4,737 expenses = $997 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,026
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,740
Total Expenses
$4,737
Mortgage P&I
81%
$3,011
Property Taxes
5%
$180
Home Insurance
6%
$219
HOA
1%
$55
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$411