Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.74% first-year return on $146k initial cash invested.
-6.74%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$3,946
Rent
-$818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,946 income − $4,764 expenses = $818 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$121k
Closing costs
1%
$6,073
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,946
Total Expenses
$4,764
Mortgage P&I
76%
$3,000
Property Taxes
5%
$195
Home Insurance
6%
$217
HOA
0%
$10
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434