Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.6% first-year return on $147k initial cash invested.
-2.6%
Cash On Cash
6.03%
Cap Rate
0.96
DSCR
$5,056
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,056 income − $5,374 expenses = $318 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,056
Total Expenses
$5,374
Mortgage P&I
63%
$3,196
Property Taxes
5%
$239
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556