Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.76% first-year return on $148k initial cash invested.
-3.76%
Cash On Cash
5.62%
Cap Rate
0.92
DSCR
$5,444
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,444 income − $5,908 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,444
Total Expenses
$5,908
Mortgage P&I
58%
$3,150
Property Taxes
13%
$690
Home Insurance
4%
$217
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599