Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.77% first-year return on $146k initial cash invested.
-3.77%
Cash On Cash
5.49%
Cap Rate
0.92
DSCR
$5,268
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,268 income − $5,725 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$121k
Closing costs
1%
$6,074
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,268
Total Expenses
$5,725
Mortgage P&I
57%
$3,027
Property Taxes
13%
$706
Home Insurance
4%
$201
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579