Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.78% first-year return on $146k initial cash invested.
-6.78%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$4,328
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,328 income − $5,154 expenses = $826 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,328
Total Expenses
$5,154
Mortgage P&I
70%
$3,031
Property Taxes
10%
$435
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476