Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.18% first-year return on $148k initial cash invested.
-6.18%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$4,116
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $4,879 expenses = $763 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,116
Total Expenses
$4,879
Mortgage P&I
76%
$3,128
Property Taxes
3%
$134
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$453