Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.94% first-year return on $147k initial cash invested.
-11.94%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$3,958
Rent
-$1,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,958 income − $5,420 expenses = $1,462 out of pocket
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$123k
Closing costs
1%
$6,141
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,958
Total Expenses
$5,420
Mortgage P&I
77%
$3,048
Property Taxes
20%
$810
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$475
CapEx
4%
$158
Vacancy
3%
$119
Maintenance
4%
$158
Other
11%
$435