Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.98% first-year return on $148k initial cash invested.
-3.98%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$4,588
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,588 income − $5,077 expenses = $489 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,172
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,588
Total Expenses
$5,077
Mortgage P&I
67%
$3,062
Property Taxes
5%
$225
Home Insurance
5%
$222
HOA
0%
$6
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505