Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.5% first-year return on $147k initial cash invested.
-1.5%
Cash On Cash
6.12%
Cap Rate
1.01
DSCR
$5,314
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,314 income − $5,498 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,143
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,314
Total Expenses
$5,498
Mortgage P&I
58%
$3,102
Property Taxes
7%
$385
Home Insurance
4%
$203
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$159
Maintenance
4%
$213
Other
11%
$585