Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.34% first-year return on $148k initial cash invested.
-14.34%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$3,702
Rent
-$1,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $5,473 expenses = $1,771 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,702
Total Expenses
$5,473
Mortgage P&I
84%
$3,106
Property Taxes
17%
$635
Home Insurance
6%
$219
HOA
7%
$255
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407