Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.81% first-year return on $146k initial cash invested.
-0.81%
Cash On Cash
6.34%
Cap Rate
1.04
DSCR
$5,715
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,715 income − $5,814 expenses = $99 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%
$6,104
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,715
Total Expenses
$5,814
Mortgage P&I
54%
$3,096
Property Taxes
10%
$564
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629