Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.28% first-year return on $148k initial cash invested.
-0.28%
Cash On Cash
6.29%
Cap Rate
1.06
DSCR
$5,532
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,532 income − $5,567 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,197
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,532
Total Expenses
$5,567
Mortgage P&I
55%
$3,061
Property Taxes
7%
$406
Home Insurance
4%
$219
HOA
0%
$0
Property Management
12%
$664
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$609