Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.05% first-year return on $148k initial cash invested.
-2.05%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$5,046
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,046 income − $5,298 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,174
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,046
Total Expenses
$5,298
Mortgage P&I
61%
$3,059
Property Taxes
6%
$281
Home Insurance
5%
$242
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555