Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $146k initial cash invested.
-3.55%
Cash On Cash
5.7%
Cap Rate
0.94
DSCR
$5,848
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,848 income − $6,279 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$121k
Closing costs
1%
$6,072
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,848
Total Expenses
$6,279
Mortgage P&I
53%
$3,081
Property Taxes
17%
$993
Home Insurance
4%
$217
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643