Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.57% first-year return on $148k initial cash invested.
-7.57%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$5,314
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,314 income − $6,250 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,314
Total Expenses
$6,250
Mortgage P&I
59%
$3,131
Property Taxes
16%
$867
Home Insurance
4%
$219
HOA
4%
$225
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$585