Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.91% first-year return on $146k initial cash invested.
-1.91%
Cash On Cash
6.08%
Cap Rate
1.01
DSCR
$6,219
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,219 income − $6,452 expenses = $233 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,111
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,219
Total Expenses
$6,452
Mortgage P&I
49%
$3,078
Property Taxes
8%
$479
Home Insurance
3%
$180
HOA
10%
$600
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684