Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.57% first-year return on $146k initial cash invested.
-6.57%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$5,038
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,038 income − $5,838 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,099
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,038
Total Expenses
$5,838
Mortgage P&I
61%
$3,098
Property Taxes
13%
$678
Home Insurance
5%
$238
HOA
2%
$110
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554