Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.18% first-year return on $146k initial cash invested.
-7.18%
Cash On Cash
4.69%
Cap Rate
0.77
DSCR
$4,112
Rent
-$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $4,988 expenses = $876 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,119
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$4,988
Mortgage P&I
75%
$3,103
Property Taxes
7%
$279
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452