Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.16% first-year return on $146k initial cash invested.
-8.16%
Cash On Cash
4.23%
Cap Rate
0.72
DSCR
$4,257
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,257 income − $5,252 expenses = $995 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%
$6,114
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,257
Total Expenses
$5,252
Mortgage P&I
70%
$2,981
Property Taxes
14%
$590
Home Insurance
5%
$217
HOA
0%
$17
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468