Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.8% first-year return on $148k initial cash invested.
-6.8%
Cash On Cash
5%
Cap Rate
0.8
DSCR
$4,798
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,798 income − $5,638 expenses = $840 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,798
Total Expenses
$5,638
Mortgage P&I
67%
$3,231
Property Taxes
12%
$558
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528