Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.38% first-year return on $146k initial cash invested.
-3.38%
Cash On Cash
5.53%
Cap Rate
0.93
DSCR
$4,704
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,704 income − $5,114 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,083
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,704
Total Expenses
$5,114
Mortgage P&I
64%
$3,025
Property Taxes
7%
$311
Home Insurance
4%
$180
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517