Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.88% first-year return on $147k initial cash invested.
-6.88%
Cash On Cash
5.32%
Cap Rate
0.82
DSCR
$5,715
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,715 income − $6,560 expenses = $845 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,160
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,715
Total Expenses
$6,560
Mortgage P&I
59%
$3,347
Property Taxes
17%
$991
Home Insurance
4%
$216
HOA
1%
$62
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$171
Maintenance
4%
$229
Other
11%
$629