Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.37% first-year return on $148k initial cash invested.
-0.37%
Cash On Cash
6.34%
Cap Rate
1.05
DSCR
$5,241
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,241 income − $5,286 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$618k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,179
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,241
Total Expenses
$5,286
Mortgage P&I
59%
$3,100
Property Taxes
3%
$179
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577