Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.89% first-year return on $147k initial cash invested.
-3.89%
Cash On Cash
5.46%
Cap Rate
0.91
DSCR
$5,312
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,312 income − $5,788 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,130
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,312
Total Expenses
$5,788
Mortgage P&I
58%
$3,055
Property Taxes
14%
$744
Home Insurance
3%
$185
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584