Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.59% first-year return on $148k initial cash invested.
-5.59%
Cash On Cash
4.94%
Cap Rate
0.84
DSCR
$5,180
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,180 income − $5,869 expenses = $689 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,189
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,180
Total Expenses
$5,869
Mortgage P&I
58%
$3,030
Property Taxes
17%
$868
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570