Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.47% first-year return on $147k initial cash invested.
-12.47%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$3,122
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,122 income − $4,644 expenses = $1,522 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$122k
Closing costs
1%
$6,120
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,122
Total Expenses
$4,644
Mortgage P&I
100%
$3,121
Property Taxes
6%
$195
Home Insurance
7%
$214
HOA
2%
$52
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343