Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.9% first-year return on $148k initial cash invested.
-4.9%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$4,996
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,996 income − $5,601 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,197
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,996
Total Expenses
$5,601
Mortgage P&I
61%
$3,047
Property Taxes
9%
$458
Home Insurance
4%
$201
HOA
4%
$195
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550