Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.5% first-year return on $147k initial cash invested.
-9.5%
Cash On Cash
4.47%
Cap Rate
0.69
DSCR
$3,952
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,952 income − $5,118 expenses = $1,166 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,157
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,952
Total Expenses
$5,118
Mortgage P&I
84%
$3,302
Property Taxes
5%
$192
Home Insurance
6%
$234
HOA
1%
$46
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435