Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.71% first-year return on $146k initial cash invested.
-10.71%
Cash On Cash
4.37%
Cap Rate
0.67
DSCR
$5,028
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,028 income − $6,330 expenses = $1,302 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,028
Total Expenses
$6,330
Mortgage P&I
66%
$3,320
Property Taxes
20%
$999
Home Insurance
4%
$213
HOA
2%
$89
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553