Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.58% first-year return on $147k initial cash invested.
-7.58%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$5,391
Rent
-$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,391 income − $6,319 expenses = $928 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,136
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,391
Total Expenses
$6,319
Mortgage P&I
56%
$3,044
Property Taxes
15%
$817
Home Insurance
4%
$224
HOA
7%
$400
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593