Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.33% first-year return on $148k initial cash invested.
-3.33%
Cash On Cash
5.71%
Cap Rate
0.93
DSCR
$5,062
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,062 income − $5,472 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,170
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,062
Total Expenses
$5,472
Mortgage P&I
62%
$3,144
Property Taxes
8%
$389
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557