Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.57% first-year return on $146k initial cash invested.
-8.57%
Cash On Cash
4.62%
Cap Rate
0.73
DSCR
$4,704
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,704 income − $5,749 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,107
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,704
Total Expenses
$5,749
Mortgage P&I
68%
$3,207
Property Taxes
13%
$595
Home Insurance
5%
$214
HOA
3%
$135
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517