Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.82% first-year return on $147k initial cash invested.
-3.82%
Cash On Cash
5.53%
Cap Rate
0.92
DSCR
$5,952
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,952 income − $6,419 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,126
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,952
Total Expenses
$6,419
Mortgage P&I
51%
$3,053
Property Taxes
19%
$1,132
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655