Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.66% first-year return on $147k initial cash invested.
-3.66%
Cash On Cash
6.1%
Cap Rate
0.93
DSCR
$5,440
Rent
-$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,440 income − $5,890 expenses = $450 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,160
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,440
Total Expenses
$5,890
Mortgage P&I
62%
$3,362
Property Taxes
8%
$450
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$598