Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.8% first-year return on $148k initial cash invested.
-5.8%
Cash On Cash
5.06%
Cap Rate
0.84
DSCR
$5,478
Rent
-$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,478 income − $6,193 expenses = $715 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,182
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,478
Total Expenses
$6,193
Mortgage P&I
57%
$3,105
Property Taxes
16%
$901
Home Insurance
4%
$225
HOA
2%
$100
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603