Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.1% first-year return on $147k initial cash invested.
-7.1%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$3,999
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,999 income − $4,869 expenses = $870 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,144
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,999
Total Expenses
$4,869
Mortgage P&I
77%
$3,066
Property Taxes
5%
$215
Home Insurance
6%
$222
HOA
0%
$6
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440