Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.63% first-year return on $146k initial cash invested.
-3.63%
Cash On Cash
5.57%
Cap Rate
0.93
DSCR
$5,523
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,523 income − $5,964 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,080
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,523
Total Expenses
$5,964
Mortgage P&I
55%
$3,044
Property Taxes
15%
$831
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608