Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.26% first-year return on $148k initial cash invested.
-3.26%
Cash On Cash
5.6%
Cap Rate
0.93
DSCR
$5,019
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,019 income − $5,421 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,192
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,019
Total Expenses
$5,421
Mortgage P&I
62%
$3,090
Property Taxes
8%
$400
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552