Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.35% first-year return on $147k initial cash invested.
-6.35%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$4,104
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $4,883 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,158
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$4,883
Mortgage P&I
76%
$3,120
Property Taxes
2%
$65
Home Insurance
5%
$219
HOA
2%
$85
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451