Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.51% first-year return on $148k initial cash invested.
-7.51%
Cash On Cash
4.65%
Cap Rate
0.76
DSCR
$4,384
Rent
-$925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,384 income − $5,309 expenses = $925 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,178
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,384
Total Expenses
$5,309
Mortgage P&I
72%
$3,142
Property Taxes
10%
$449
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$526
CapEx
4%
$175
Vacancy
3%
$132
Maintenance
4%
$175
Other
11%
$482