Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.15% first-year return on $148k initial cash invested.
-0.15%
Cash On Cash
6.39%
Cap Rate
1.07
DSCR
$5,853
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,853 income − $5,871 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,176
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,853
Total Expenses
$5,871
Mortgage P&I
52%
$3,072
Property Taxes
10%
$594
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644