Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.72% first-year return on $146k initial cash invested.
-4.72%
Cash On Cash
5.54%
Cap Rate
0.88
DSCR
$5,178
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,178 income − $5,753 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,105
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$5,753
Mortgage P&I
61%
$3,184
Property Taxes
11%
$590
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570