Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.19% first-year return on $146k initial cash invested.
-10.19%
Cash On Cash
4.51%
Cap Rate
0.68
DSCR
$4,096
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,096 income − $5,337 expenses = $1,241 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,096
Total Expenses
$5,337
Mortgage P&I
82%
$3,369
Property Taxes
8%
$318
Home Insurance
5%
$214
HOA
1%
$42
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451