Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9% first-year return on $146k initial cash invested.
-9%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$4,671
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,671 income − $5,770 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,671
Total Expenses
$5,770
Mortgage P&I
65%
$3,051
Property Taxes
20%
$920
Home Insurance
5%
$210
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514