Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.17% first-year return on $147k initial cash invested.
-4.17%
Cash On Cash
5.36%
Cap Rate
0.89
DSCR
$4,504
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,504 income − $5,015 expenses = $511 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,504
Total Expenses
$5,015
Mortgage P&I
68%
$3,080
Property Taxes
4%
$190
Home Insurance
5%
$215
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495