Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.95% first-year return on $148k initial cash invested.
-6.95%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$4,299
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,299 income − $5,154 expenses = $855 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,174
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,299
Total Expenses
$5,154
Mortgage P&I
72%
$3,103
Property Taxes
9%
$372
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473