Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.86% first-year return on $148k initial cash invested.
-3.86%
Cash On Cash
5.56%
Cap Rate
0.92
DSCR
$5,654
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,654 income − $6,130 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,196
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,654
Total Expenses
$6,130
Mortgage P&I
55%
$3,122
Property Taxes
15%
$872
Home Insurance
4%
$214
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622