Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.06% first-year return on $146k initial cash invested.
-8.06%
Cash On Cash
4.4%
Cap Rate
0.73
DSCR
$4,220
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,220 income − $5,199 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,085
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,220
Total Expenses
$5,199
Mortgage P&I
72%
$3,039
Property Taxes
11%
$484
Home Insurance
4%
$175
HOA
2%
$66
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464