Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.1% first-year return on $146k initial cash invested.
-9.1%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$4,016
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,016 income − $5,121 expenses = $1,105 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,079
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,016
Total Expenses
$5,121
Mortgage P&I
76%
$3,034
Property Taxes
12%
$497
Home Insurance
6%
$224
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$120
Maintenance
4%
$161
Other
11%
$442