Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.8% first-year return on $146k initial cash invested.
-7.8%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$3,962
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $4,911 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,093
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,962
Total Expenses
$4,911
Mortgage P&I
76%
$3,018
Property Taxes
8%
$327
Home Insurance
6%
$220
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$436