Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.34% first-year return on $148k initial cash invested.
-5.34%
Cash On Cash
5.1%
Cap Rate
0.84
DSCR
$4,332
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,332 income − $4,989 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,179
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,332
Total Expenses
$4,989
Mortgage P&I
72%
$3,111
Property Taxes
4%
$181
Home Insurance
5%
$224
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477