Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.99% first-year return on $146k initial cash invested.
-5.99%
Cash On Cash
4.85%
Cap Rate
0.82
DSCR
$5,144
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,144 income − $5,871 expenses = $727 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$121k
Closing costs
1%
$6,073
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,144
Total Expenses
$5,871
Mortgage P&I
58%
$2,974
Property Taxes
14%
$733
Home Insurance
4%
$215
HOA
4%
$200
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566