Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.58% first-year return on $146k initial cash invested.
-5.58%
Cash On Cash
4.9%
Cap Rate
0.83
DSCR
$4,506
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $5,187 expenses = $681 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,112
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,506
Total Expenses
$5,187
Mortgage P&I
66%
$2,995
Property Taxes
10%
$441
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496