Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.39% first-year return on $147k initial cash invested.
-6.39%
Cash On Cash
4.92%
Cap Rate
0.81
DSCR
$5,151
Rent
-$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,151 income − $5,933 expenses = $782 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,132
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,151
Total Expenses
$5,933
Mortgage P&I
60%
$3,089
Property Taxes
11%
$585
Home Insurance
4%
$217
HOA
6%
$290
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567