Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.44% first-year return on $148k initial cash invested.
-5.44%
Cash On Cash
5.03%
Cap Rate
0.85
DSCR
$5,139
Rent
-$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,139 income − $5,810 expenses = $671 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,188
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,139
Total Expenses
$5,810
Mortgage P&I
59%
$3,057
Property Taxes
15%
$781
Home Insurance
4%
$224
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565