Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.96% first-year return on $146k initial cash invested.
-7.96%
Cash On Cash
4.8%
Cap Rate
0.76
DSCR
$4,647
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,647 income − $5,615 expenses = $968 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%
$6,095
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,647
Total Expenses
$5,615
Mortgage P&I
69%
$3,219
Property Taxes
13%
$599
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511