Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.82% first-year return on $147k initial cash invested.
-2.82%
Cash On Cash
6%
Cap Rate
0.96
DSCR
$5,820
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,820 income − $6,165 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,133
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,820
Total Expenses
$6,165
Mortgage P&I
55%
$3,179
Property Taxes
14%
$793
Home Insurance
4%
$214
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640