Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.6% first-year return on $146k initial cash invested.
-9.6%
Cash On Cash
4.19%
Cap Rate
0.68
DSCR
$3,846
Rent
-$1,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $5,013 expenses = $1,167 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,090
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$5,013
Mortgage P&I
82%
$3,137
Property Taxes
9%
$355
Home Insurance
6%
$213
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423