Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.09% first-year return on $146k initial cash invested.
-7.09%
Cash On Cash
4.9%
Cap Rate
0.79
DSCR
$4,886
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,886 income − $5,749 expenses = $863 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,096
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,886
Total Expenses
$5,749
Mortgage P&I
65%
$3,158
Property Taxes
15%
$716
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$537