Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.57% first-year return on $149k initial cash invested.
-1.57%
Cash On Cash
6.14%
Cap Rate
1.01
DSCR
$5,620
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,620 income − $5,814 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,217
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,620
Total Expenses
$5,814
Mortgage P&I
56%
$3,148
Property Taxes
9%
$479
Home Insurance
4%
$228
HOA
1%
$48
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$618