Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.23% first-year return on $147k initial cash invested.
-9.23%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$3,632
Rent
-$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,632 income − $4,765 expenses = $1,133 out of pocket
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,154
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,632
Total Expenses
$4,765
Mortgage P&I
86%
$3,116
Property Taxes
5%
$195
Home Insurance
6%
$219
HOA
0%
$0
Property Management
12%
$436
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$400