Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.1% first-year return on $147k initial cash invested.
-3.1%
Cash On Cash
6.26%
Cap Rate
0.95
DSCR
$5,514
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,514 income − $5,893 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,120
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,514
Total Expenses
$5,893
Mortgage P&I
61%
$3,350
Property Taxes
8%
$453
Home Insurance
4%
$214
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$165
Maintenance
4%
$221
Other
11%
$607