Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.34% first-year return on $148k initial cash invested.
-1.34%
Cash On Cash
6.03%
Cap Rate
1.01
DSCR
$5,186
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,186 income − $5,351 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,205
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,186
Total Expenses
$5,351
Mortgage P&I
59%
$3,078
Property Taxes
6%
$291
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$570