Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.31% first-year return on $146k initial cash invested.
-5.31%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$4,036
Rent
-$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $4,682 expenses = $646 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,089
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,036
Total Expenses
$4,682
Mortgage P&I
75%
$3,025
Property Taxes
2%
$70
Home Insurance
5%
$216
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444