Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.43% first-year return on $147k initial cash invested.
-10.43%
Cash On Cash
4.42%
Cap Rate
0.67
DSCR
$3,610
Rent
-$1,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,610 income − $4,891 expenses = $1,281 out of pocket
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,163
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,610
Total Expenses
$4,891
Mortgage P&I
94%
$3,405
Property Taxes
1%
$32
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$433
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$397