Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.67% first-year return on $148k initial cash invested.
-7.67%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$4,458
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,458 income − $5,407 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,210
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,458
Total Expenses
$5,407
Mortgage P&I
68%
$3,023
Property Taxes
15%
$661
Home Insurance
5%
$208
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490