Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.63% first-year return on $146k initial cash invested.
-7.63%
Cash On Cash
5.07%
Cap Rate
0.77
DSCR
$4,358
Rent
-$931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,358 income − $5,289 expenses = $931 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,115
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,358
Total Expenses
$5,289
Mortgage P&I
77%
$3,343
Property Taxes
5%
$207
Home Insurance
5%
$220
HOA
1%
$38
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479