Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.48% first-year return on $146k initial cash invested.
-9.48%
Cash On Cash
4.58%
Cap Rate
0.7
DSCR
$4,233
Rent
-$1,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,233 income − $5,385 expenses = $1,152 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,090
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$5,385
Mortgage P&I
78%
$3,309
Property Taxes
9%
$364
Home Insurance
5%
$222
HOA
1%
$51
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466