Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.47% first-year return on $147k initial cash invested.
-6.47%
Cash On Cash
4.93%
Cap Rate
0.8
DSCR
$4,510
Rent
-$794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,510 income − $5,304 expenses = $794 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,155
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,510
Total Expenses
$5,304
Mortgage P&I
70%
$3,145
Property Taxes
9%
$393
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496