Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $146k initial cash invested.
-9.75%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$4,041
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,041 income − $5,227 expenses = $1,186 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,097
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,041
Total Expenses
$5,227
Mortgage P&I
76%
$3,062
Property Taxes
6%
$250
Home Insurance
5%
$219
HOA
8%
$321
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445