Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $146k initial cash invested.
-6.19%
Cash On Cash
5.3%
Cap Rate
0.84
DSCR
$6,116
Rent
-$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,116 income − $6,868 expenses = $752 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,083
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,116
Total Expenses
$6,868
Mortgage P&I
52%
$3,193
Property Taxes
20%
$1,207
Home Insurance
4%
$219
HOA
3%
$169
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$183
Maintenance
4%
$245
Other
11%
$673