Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.7% first-year return on $148k initial cash invested.
-7.7%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$4,858
Rent
-$950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,858 income − $5,808 expenses = $950 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%
$6,194
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,858
Total Expenses
$5,808
Mortgage P&I
65%
$3,134
Property Taxes
14%
$686
Home Insurance
4%
$217
HOA
2%
$120
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534