Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.62% first-year return on $147k initial cash invested.
-0.62%
Cash On Cash
6.32%
Cap Rate
1.04
DSCR
$5,256
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,256 income − $5,332 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,158
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,256
Total Expenses
$5,332
Mortgage P&I
59%
$3,110
Property Taxes
3%
$182
Home Insurance
4%
$228
HOA
0%
$25
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578