Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.59% first-year return on $147k initial cash invested.
-6.59%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$4,466
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,466 income − $5,274 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,146
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,466
Total Expenses
$5,274
Mortgage P&I
69%
$3,078
Property Taxes
10%
$460
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491