Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.44% first-year return on $146k initial cash invested.
-3.44%
Cash On Cash
5.57%
Cap Rate
0.93
DSCR
$5,019
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,019 income − $5,438 expenses = $419 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%
$6,099
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,019
Total Expenses
$5,438
Mortgage P&I
61%
$3,050
Property Taxes
9%
$461
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552