Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.89% first-year return on $148k initial cash invested.
-3.89%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$4,665
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,665 income − $5,146 expenses = $481 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,665
Total Expenses
$5,146
Mortgage P&I
67%
$3,103
Property Taxes
5%
$239
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513