Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.64% first-year return on $146k initial cash invested.
-5.64%
Cash On Cash
5.4%
Cap Rate
0.84
DSCR
$4,434
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,434 income − $5,121 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,098
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,434
Total Expenses
$5,121
Mortgage P&I
73%
$3,252
Property Taxes
0%
$19
Home Insurance
5%
$219
HOA
3%
$124
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488