Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.04% first-year return on $146k initial cash invested.
-3.04%
Cash On Cash
5.74%
Cap Rate
0.94
DSCR
$4,743
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,743 income − $5,112 expenses = $369 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,088
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$5,112
Mortgage P&I
65%
$3,091
Property Taxes
3%
$142
Home Insurance
6%
$262
HOA
0%
$4
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522