Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.44% first-year return on $146k initial cash invested.
-11.44%
Cash On Cash
4.15%
Cap Rate
0.63
DSCR
$4,156
Rent
-$1,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,156 income − $5,543 expenses = $1,387 out of pocket
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$121k
Closing costs
1%
$6,072
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,156
Total Expenses
$5,543
Mortgage P&I
80%
$3,321
Property Taxes
14%
$594
Home Insurance
5%
$215
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457