Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.26% first-year return on $147k initial cash invested.
-0.26%
Cash On Cash
6.39%
Cap Rate
1.05
DSCR
$5,061
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,061 income − $5,093 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,166
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,061
Total Expenses
$5,093
Mortgage P&I
62%
$3,114
Property Taxes
1%
$42
Home Insurance
4%
$217
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557