Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.1% first-year return on $146k initial cash invested.
-3.1%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$5,242
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,242 income − $5,620 expenses = $378 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,104
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,242
Total Expenses
$5,620
Mortgage P&I
59%
$3,082
Property Taxes
8%
$433
Home Insurance
4%
$219
HOA
2%
$103
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577