Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6% first-year return on $146k initial cash invested.
-6%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$4,108
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $4,838 expenses = $730 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%
$6,097
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,108
Total Expenses
$4,838
Mortgage P&I
74%
$3,059
Property Taxes
1%
$59
Home Insurance
6%
$241
HOA
2%
$83
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452