Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.45% first-year return on $147k initial cash invested.
-8.45%
Cash On Cash
4.41%
Cap Rate
0.72
DSCR
$4,412
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,412 income − $5,448 expenses = $1,036 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%
$6,150
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,412
Total Expenses
$5,448
Mortgage P&I
71%
$3,119
Property Taxes
14%
$616
Home Insurance
5%
$215
HOA
0%
$0
Property Management
12%
$529
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$485