Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.96% first-year return on $146k initial cash invested.
-5.96%
Cash On Cash
5.27%
Cap Rate
0.84
DSCR
$4,917
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,917 income − $5,643 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,102
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,917
Total Expenses
$5,643
Mortgage P&I
65%
$3,207
Property Taxes
11%
$548
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541