Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.69% first-year return on $148k initial cash invested.
-6.69%
Cash On Cash
5.28%
Cap Rate
0.81
DSCR
$4,194
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $5,017 expenses = $823 out of pocket
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,171
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,194
Total Expenses
$5,017
Mortgage P&I
80%
$3,370
Property Taxes
0%
$2
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461