Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $147k initial cash invested.
-6.93%
Cash On Cash
5.57%
Cap Rate
0.82
DSCR
$5,409
Rent
-$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,409 income − $6,259 expenses = $850 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,151
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,409
Total Expenses
$6,259
Mortgage P&I
64%
$3,488
Property Taxes
13%
$716
Home Insurance
4%
$217
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595