Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.34% first-year return on $148k initial cash invested.
-6.34%
Cash On Cash
5.16%
Cap Rate
0.82
DSCR
$4,990
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,990 income − $5,774 expenses = $784 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,211
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,990
Total Expenses
$5,774
Mortgage P&I
65%
$3,253
Property Taxes
12%
$603
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549