Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.57% first-year return on $148k initial cash invested.
-6.57%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$5,004
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,004 income − $5,816 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,004
Total Expenses
$5,816
Mortgage P&I
62%
$3,099
Property Taxes
16%
$800
Home Insurance
4%
$217
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550