Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.06% first-year return on $146k initial cash invested.
-8.06%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$4,311
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,311 income − $5,290 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,087
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,311
Total Expenses
$5,290
Mortgage P&I
70%
$3,019
Property Taxes
6%
$259
Home Insurance
5%
$215
HOA
8%
$333
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474