Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.36% first-year return on $148k initial cash invested.
-0.36%
Cash On Cash
6.31%
Cap Rate
1.06
DSCR
$5,774
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,774 income − $5,818 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,213
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,774
Total Expenses
$5,818
Mortgage P&I
53%
$3,078
Property Taxes
8%
$440
Home Insurance
4%
$224
HOA
2%
$113
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635