Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.25% first-year return on $147k initial cash invested.
-6.25%
Cash On Cash
4.86%
Cap Rate
0.81
DSCR
$4,839
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,839 income − $5,605 expenses = $766 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,146
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,839
Total Expenses
$5,605
Mortgage P&I
63%
$3,061
Property Taxes
14%
$688
Home Insurance
4%
$210
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532