Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.57% first-year return on $148k initial cash invested.
-1.57%
Cash On Cash
5.9%
Cap Rate
1
DSCR
$5,162
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,162 income − $5,355 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,168
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,162
Total Expenses
$5,355
Mortgage P&I
58%
$3,019
Property Taxes
7%
$368
Home Insurance
4%
$214
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$568