Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.13% first-year return on $148k initial cash invested.
-4.13%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$5,217
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,217 income − $5,726 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,183
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,217
Total Expenses
$5,726
Mortgage P&I
59%
$3,059
Property Taxes
13%
$672
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574