Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.77% first-year return on $146k initial cash invested.
-5.77%
Cash On Cash
5.09%
Cap Rate
0.83
DSCR
$4,422
Rent
-$701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,422 income − $5,123 expenses = $701 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,088
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$5,123
Mortgage P&I
70%
$3,105
Property Taxes
7%
$297
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486