Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.84% first-year return on $146k initial cash invested.
-7.84%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$3,992
Rent
-$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,992 income − $4,946 expenses = $954 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,098
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,992
Total Expenses
$4,946
Mortgage P&I
76%
$3,043
Property Taxes
7%
$294
Home Insurance
5%
$218
HOA
1%
$33
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439