Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $146k initial cash invested.
-6.19%
Cash On Cash
4.98%
Cap Rate
0.82
DSCR
$4,646
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,646 income − $5,400 expenses = $754 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,109
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,646
Total Expenses
$5,400
Mortgage P&I
67%
$3,102
Property Taxes
10%
$472
Home Insurance
5%
$219
HOA
1%
$27
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511