Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.24% first-year return on $146k initial cash invested.
-7.24%
Cash On Cash
5.21%
Cap Rate
0.8
DSCR
$5,236
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,236 income − $6,115 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,080
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,236
Total Expenses
$6,115
Mortgage P&I
63%
$3,310
Property Taxes
11%
$572
Home Insurance
4%
$213
HOA
5%
$241
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576