Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.9% first-year return on $146k initial cash invested.
-6.9%
Cash On Cash
4.58%
Cap Rate
0.77
DSCR
$3,918
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,918 income − $4,757 expenses = $839 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%
$6,090
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,918
Total Expenses
$4,757
Mortgage P&I
77%
$3,005
Property Taxes
4%
$166
Home Insurance
6%
$228
HOA
1%
$25
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$431