Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.85% first-year return on $147k initial cash invested.
-8.85%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$3,876
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $4,963 expenses = $1,087 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,161
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$4,963
Mortgage P&I
80%
$3,098
Property Taxes
8%
$326
Home Insurance
6%
$222
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426