Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $148k initial cash invested.
-8.03%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$4,140
Rent
-$993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,140 income − $5,133 expenses = $993 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,207
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,140
Total Expenses
$5,133
Mortgage P&I
76%
$3,160
Property Taxes
8%
$346
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455