Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.5% first-year return on $148k initial cash invested.
-6.5%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$4,654
Rent
-$803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,654 income − $5,457 expenses = $803 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%
$6,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,654
Total Expenses
$5,457
Mortgage P&I
67%
$3,118
Property Taxes
9%
$425
Home Insurance
5%
$228
HOA
2%
$104
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512