Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.84% first-year return on $147k initial cash invested.
-3.84%
Cash On Cash
5.45%
Cap Rate
0.91
DSCR
$5,067
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,067 income − $5,538 expenses = $471 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,067
Total Expenses
$5,538
Mortgage P&I
60%
$3,064
Property Taxes
10%
$492
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557