Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.58% first-year return on $146k initial cash invested.
-8.58%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$5,745
Rent
-$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,745 income − $6,791 expenses = $1,046 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%
$6,111
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,745
Total Expenses
$6,791
Mortgage P&I
54%
$3,083
Property Taxes
17%
$988
Home Insurance
4%
$219
HOA
10%
$548
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632