Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.24% first-year return on $147k initial cash invested.
-6.24%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$4,670
Rent
-$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,670 income − $5,435 expenses = $765 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,670
Total Expenses
$5,435
Mortgage P&I
66%
$3,090
Property Taxes
10%
$474
Home Insurance
5%
$215
HOA
1%
$68
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514