Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.09% first-year return on $148k initial cash invested.
-2.09%
Cash On Cash
5.83%
Cap Rate
0.99
DSCR
$5,690
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,690 income − $5,947 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,167
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,690
Total Expenses
$5,947
Mortgage P&I
53%
$3,027
Property Taxes
14%
$822
Home Insurance
3%
$162
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626