Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.54% first-year return on $147k initial cash invested.
-3.54%
Cash On Cash
5.67%
Cap Rate
0.92
DSCR
$4,702
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,702 income − $5,137 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,155
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,702
Total Expenses
$5,137
Mortgage P&I
67%
$3,157
Property Taxes
2%
$115
Home Insurance
5%
$217
HOA
1%
$50
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517