Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.12% first-year return on $148k initial cash invested.
-3.12%
Cash On Cash
5.71%
Cap Rate
0.94
DSCR
$5,264
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,264 income − $5,649 expenses = $385 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,185
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,264
Total Expenses
$5,649
Mortgage P&I
59%
$3,118
Property Taxes
10%
$521
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579