Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.99% first-year return on $146k initial cash invested.
-6.99%
Cash On Cash
4.76%
Cap Rate
0.78
DSCR
$4,539
Rent
-$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,539 income − $5,390 expenses = $851 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,539
Total Expenses
$5,390
Mortgage P&I
68%
$3,088
Property Taxes
12%
$544
Home Insurance
5%
$214
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$499